{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["INGRESO DE DATOS","Bupa Complete Care","Advantage (LA)","Bupa Premium Care","Bupa Secure Care","Bupa Essential Care","Bupa Classic Care","Resumen de Tarifas","Comparacion de Beneficios","Tablas","Guatemala"],"not_rendered":{"charts":0,"images":17,"macros":1,"external_links":0,"defined_names":6,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"INGRESO DE DATOS","index":0,"n_rows":63,"n_cols":27,"rows_kept":63,"cut":false,"hidden":false,"merged":[[62,14,62,15],[61,14,61,15],[47,14,47,15],[29,14,29,17],[36,14,36,19],[55,14,55,15],[56,14,56,15],[58,14,58,15],[59,14,59,15],[3,14,3,16],[43,2,43,11],[35,2,35,11],[35,0,35,1],[37,0,37,1],[39,0,39,1],[16,14,16,19],[31,14,31,19],[39,14,39,19],[4,18,11,18],[43,0,43,1],[7,0,7,9],[37,3,37,4],[41,7,41,8],[25,14,25,19],[4,21,11,21],[49,14,49,15],[50,14,50,15],[53,14,53,15],[52,14,52,15],[25,21,25,26]]}
[]
[null,null,null,null,null,null,null,null," "," "," ",null,null,null,"24 years",false]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento 24 años (por edad)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"age","Discount (%)","Parameter",null,"Type","Nuevo Negocio",null,"Región",2]
[null,null,null,null,null,null,null,null," "," "," "," ",null,null,24,35,{"$f":"1-P6/100","v":0.65},null,null,"Renovación",null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,30,{"$f":"1-P7/100","v":0.7},null,null,"Renovación: Pólizas mayo - diciembre de 2024",null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,25,0.75,null,null,"Renovación: Pólizas 2025",null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,20,0.8,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,15,0.85,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,6,0.94,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All ages",0,1,null,null,null,null,null,"Guatemala"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Type selected",4,null,"Selección",8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Región",{"$f":"IF(W13=1,\"2\",IF(W13=2,3,IF(W13=3,4,IF(W13=4,5,IF(W13=4,5,IF(W13=5,6,IF(W13=6,8,IF(W13=7,9,IF(W13=8,\"Guatemala\")))))))))","v":"Guatemala"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento de 24 años:",{"$f":"IF(P2,_xlfn.SWITCH(C40,O6,Q6,O7,Q7,O8,Q8,O9,Q9,O10,Q10,O11,Q11,Q12),Q12)","v":1},null,"IVA: 12%",{"$f":"12/100","v":0.12},{"$f":"S19+1","v":1.1200000000000001}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento por variante de coaseguro","N/A"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renovación: Pólizas mayo - diciembre de 2024",null,null,null,null,null,null,"Renovación: Pólizas 2025"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Complete","Premium","Secure","Essential","Classic",null,null,"Complete","Premium","Secure","Essential","Classic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.05,null,0,0,0,0,0.15,0.05]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento si es nuevo negocio (ENTRADA MANUAL)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New business discount"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Complete","Premium","Secure","Essential","Classic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.15]
[]
["Nombre del Asegurado principal:",null,"John Doe"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Descuento combinado 24 años + Nuevo Negocio o Roneovaciones"]
["Número de adultos en la póliza: ",null,2,"Número de hijos en la póliza:",null,2]
[]
[" Edad del titular:",null,32,null,"Edad de cónyuge:",46,null,null,null,null,null,null,null,null,"New business discount"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Complete","Premium","Secure","Essential","Classic"]
[null,null,null,null,null,null,null,{"$f":"IF(T13=1,\"Essential y Classic Care Solamente\",\"\")","v":""},null,null,null,null,null,null,{"$f":"1*$P$19","v":1},{"$f":"IF($T$13=1,(1-P28)*$P$19,IF($T$13=3,(1-P34)*$P$19,IF($T$13=4,(1-W28)*$P$19,1*$P$19)))","v":1},{"$f":"IF($T$13=1,(1-Q28)*$P$19,IF($T$13=3,(1-Q34)*$P$19,IF($T$13=4,(1-X28)*$P$19,1*$P$19)))","v":1},1,0.85,{"$f":"IF($T$13=1,(1-T28)*$P$19,IF($T$13=3,(1-T34)*$P$19,IF($T$13=4,(1-AA28)*$P$19,1*$P$19)))","v":0.95}]
[]
["Nombre de la Agencia :",null,"Agencia"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DISCOUNT PERU 2020"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXCLUSIVE CARE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.51]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRIVILEGE CARE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.51]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ADVANTAGE CARE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SECURE CARE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.54]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESSENTIAL CARE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.54]

{"sheet":"Bupa Complete Care","index":1,"n_rows":72,"n_cols":22,"rows_kept":72,"cut":false,"hidden":false,"merged":[[0,13,0,19],[0,21,0,27],[55,0,55,1],[55,2,55,3],[56,0,57,1],[56,2,57,3],[45,5,45,11],[49,0,49,1],[49,2,49,3],[50,0,50,1],[50,2,50,3],[47,0,47,1],[47,2,47,3],[48,0,48,1],[48,2,48,3],[46,0,46,1],[71,5,74,11],[68,0,68,1],[68,2,68,3],[69,0,69,1],[69,2,69,3],[58,5,58,11],[59,0,59,1],[59,2,59,3],[60,0,60,1],[60,2,60,3],[51,0,51,1],[51,2,51,3],[53,0,53,1],[53,2,53,3],[54,0,54,1],[54,2,54,3],[36,0,36,1],[36,2,36,3],[38,0,38,1],[38,2,38,3],[46,2,46,3],[39,0,39,1],[39,2,39,3],[41,0,45,1],[41,2,45,3],[33,5,33,11],[34,0,35,1],[34,2,34,3],[35,2,35,3],[30,0,30,1],[30,2,30,3],[31,0,31,1],[31,2,31,3],[32,0,32,1],[32,2,32,3],[33,0,33,1],[33,2,33,3],[29,0,29,1],[29,2,29,3],[22,0,22,1],[22,2,22,3],[23,0,24,1],[23,2,23,3],[24,2,24,3],[25,0,27,1],[25,2,25,3],[27,2,27,3],[28,0,28,1],[28,2,28,3],[20,10,21,11],[14,0,14,5],[14,6,14,11],[16,1,16,5],[16,9,16,10],[18,1,18,5],[18,9,18,10],[19,0,19,1],[19,2,19,3],[20,0,21,1],[20,2,21,3],[20,9,21,9],[17,9,17,10],[13,0,13,1],[13,2,13,3],[4,0,10,10],[4,11,5,11],[6,11,10,11],[12,0,12,5],[12,6,12,11],[66,0,66,1],[66,2,66,3],[67,0,67,1],[67,2,67,3],[61,0,61,1],[61,2,61,3],[62,0,62,1],[62,2,62,3],[63,0,63,1],[63,2,63,3],[64,0,64,1],[64,2,64,3]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[null,null,null,null,null,null,true,false," "," "," "]
[]
[]
["Cotización de Seguro Médico Internacional\nBupa Complete Care\nTarifas en US$ | Validas: 1 de enero de 2026",null,null,null,null,null,null,null,null,null,null,"REGIÓN"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!W14=\"Guatemala\",\"GUATEMALA\",'INGRESO DE DATOS'!W14)","v":"GUATEMALA"}]
[]
[]
[]
[]
[]
["Nombre del asegurado principal:",null,null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$36","v":"John Doe"}]
[]
["Broker/Agente",null,null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$44","v":"Agencia"}]
[]
[null,"Número de Adultos en la Póliza",null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$38","v":2},null,null,"Dependientes (menores de 24 años)",null,{"$f":"+'INGRESO DE DATOS'!$F$38","v":2}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[null,"Edad del Titular",null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$40","v":32},null,null,"Edad del Cónyuge",null,{"$f":"+'INGRESO DE DATOS'!$F$40","v":46}]
[]
[null,null,null,null,null,null,null,null,null," Fecha de Cotización:",{"$f":"NOW()","v":"2025-12-22T09:51:37.210"}]
[null,null,null,null,null,null,null,null," "]
[]
[]
[null,null,null,null,null,null,null," "]
[]
[]
[]
[null,null,null,null,null,"DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
[null,null,null,null,null,"Dentro del pais de residencia","n/a",1000,2000,5000,10000,20000]
[null,null,null,null,null,"Fuera del pais de residencia","n/a",2000,3000,5000,10000,20000]
[]
[]
[null,null,null,null,null,"TARIFAS ANUALES"]
[null,null,null,null,null,"Prima de Titular","n/a",{"$f":"VLOOKUP($G$19,Tablas!$A$10:$H$33,4,TRUE)","v":19182},{"$f":"VLOOKUP($G$19,Tablas!$A$10:$H$33,5,TRUE)","v":14266},{"$f":"VLOOKUP($G$19,Tablas!$A$10:$H$33,6,TRUE)","v":10408},{"$f":"VLOOKUP($G$19,Tablas!$A$10:$H$33,7,TRUE)","v":7750},{"$f":"VLOOKUP($G$19,Tablas!$A$10:$H$33,8,TRUE)","v":5930}]
[null,null,null,null,null,"Prima de Cónyuge","n/a",{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$10:$H$33,4,TRUE)))","v":27808},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$10:$H$33,5,TRUE)))","v":19540},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$10:$H$33,6,TRUE)))","v":14487},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$10:$H$33,7,TRUE)))","v":10704},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$10:$H$33,8,TRUE)))","v":8201}]
[null,null,null,null,null,"Primas Hijos","n/a",{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$34:$H$36,4,TRUE)))","v":9709},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$34:$H$36,5,TRUE)))","v":7074},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$34:$H$36,6,TRUE)))","v":5380},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$34:$H$36,7,TRUE)))","v":4439},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$34:$H$36,8,TRUE)))","v":3306}]
[null,null,null,null,null,"Rider: Complicación de Maternidad","n/a",{"$f":"+IF($G$2=FALSE,0,Tablas!D37)","v":0},{"$f":"+IF($G$2=FALSE,0,Tablas!E37)","v":0},{"$f":"+IF($G$2=FALSE,0,Tablas!F37)","v":225},{"$f":"+IF($G$2=FALSE,0,Tablas!G37)","v":225},{"$f":"+IF($G$2=FALSE,0,Tablas!H37)","v":225}]
[null,null,null,null,null,"TOTAL PRIMA NETA","n/a",{"$f":"SUM(H35:H38)","v":56699},{"$f":"SUM(I35:I38)","v":40880},{"$f":"SUM(J35:J38)","v":30500},{"$f":"SUM(K35:K38)","v":23118},{"$f":"SUM(L35:L38)","v":17662}]
[null,null,null,null,null,"Costo Administrativo Anual","n/a",75,75,75,75,75]
[null,null,null,null,null,"IVA (12%)","n/a",{"$f":"SUM(H39:H40)*'INGRESO DE DATOS'!$S$19","v":6812.88},{"$f":"SUM(I39:I40)*'INGRESO DE DATOS'!$S$19","v":4914.5999999999995},{"$f":"SUM(J39:J40)*'INGRESO DE DATOS'!$S$19","v":3669},{"$f":"SUM(K39:K40)*'INGRESO DE DATOS'!$S$19","v":2783.16},{"$f":"SUM(L39:L40)*'INGRESO DE DATOS'!$S$19","v":2128.44}]
[null,null,null,null,null,"GRAN TOTAL:","n/a",{"$f":"SUM(H39:H41)","v":63586.879999999997},{"$f":"SUM(I39:I41)","v":45869.599999999999},34244,25976.16,19865.439999999999]
[]
[]
[]
[null,null,null,null,null,"TARIFAS SEMESTRALES"]
[null,null,null,null,null,"Prima de Titular","n/a",{"$f":"VLOOKUP($G$19,Tablas!$A$45:$H$68,4,TRUE)","v":10166.460000000001},{"$f":"VLOOKUP($G$19,Tablas!$A$45:$H$68,5,TRUE)","v":7560.9800000000005},{"$f":"VLOOKUP($G$19,Tablas!$A$45:$H$68,6,TRUE)","v":5516.2400000000007},{"$f":"VLOOKUP($G$19,Tablas!$A$45:$H$68,7,TRUE)","v":4107.5},{"$f":"VLOOKUP($G$19,Tablas!$A$45:$H$68,8,TRUE)","v":3142.9}]
[null,null,null,null,null,"Prima de Cónyuge","n/a",{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$45:$H$68,4,TRUE)))","v":14738.240000000002},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$45:$H$68,5,TRUE)))","v":10356.200000000001},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$45:$H$68,6,TRUE)))","v":7678.1100000000006},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$45:$H$68,7,TRUE)))","v":5673.12},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$45:$H$68,8,TRUE)))","v":4346.5300000000007}]
[null,null,null,null,null,"Primas Hijos","n/a",{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$69:$H$71,4,TRUE)))","v":5145.7700000000004},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$69:$H$71,5,TRUE)))","v":3749.2200000000003},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$69:$H$71,6,TRUE)))","v":2851.4},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$69:$H$71,7,TRUE)))","v":2352.67},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$69:$H$71,8,TRUE)))","v":1752.18}]
[null,null,null,null,null,"Rider: Complicación de Maternidad","n/a",{"$f":"+IF($G$2=FALSE,0,Tablas!D72)","v":0},{"$f":"+IF($G$2=FALSE,0,Tablas!E72)","v":0},{"$f":"+IF($G$2=FALSE,0,Tablas!F72)","v":119.25},{"$f":"+IF($G$2=FALSE,0,Tablas!G72)","v":119.25},{"$f":"+IF($G$2=FALSE,0,Tablas!H72)","v":119.25}]
[null,null,null,null,null,"TOTAL PRIMA NETA","n/a",{"$f":"SUM(H47:H50)","v":30050.470000000005},{"$f":"SUM(I47:I50)","v":21666.400000000001},{"$f":"SUM(J47:J50)","v":16165.000000000002},{"$f":"SUM(K47:K50)","v":12252.539999999999},{"$f":"SUM(L47:L50)","v":9360.86}]
[null,null,null,null,null,"Costo Administrativo Anual","n/a",75,75,75,75,75]
[null,null,null,null,null,"IVA (12%)","n/a",{"$f":"SUM(H51:H52)*'INGRESO DE DATOS'!$S$19","v":3615.0564000000004},{"$f":"SUM(I51:I52)*'INGRESO DE DATOS'!$S$19","v":2608.9680000000003},{"$f":"SUM(J51:J52)*'INGRESO DE DATOS'!$S$19","v":1948.8000000000002},{"$f":"SUM(K51:K52)*'INGRESO DE DATOS'!$S$19","v":1479.3047999999999},{"$f":"SUM(L51:L52)*'INGRESO DE DATOS'!$S$19","v":1132.3032000000001}]
[null,null,null,null,null,"TOTAL  (1ra Cuota)","n/a",{"$f":"SUM(H51:H53)","v":33740.526400000002},{"$f":"SUM(I51:I53)","v":24350.368000000002},18188.800000000003,13806.844799999999,10568.163200000001]
[null,null,null,null,null,"TOTAL  (2da Cuota)","n/a",{"$f":"H54-H52*'INGRESO DE DATOS'!$T$19","v":33656.526400000002},{"$f":"I54-I52*'INGRESO DE DATOS'!$T$19","v":24266.368000000002},{"$f":"J54-J52*'INGRESO DE DATOS'!$T$19","v":18104.800000000003},{"$f":"K54-K52*'INGRESO DE DATOS'!$T$19","v":13722.844799999999},{"$f":"L54-L52*'INGRESO DE DATOS'!$T$19","v":10484.163200000001}]
[null,null,null,null,null,"GRAN TOTAL","n/a",{"$f":"SUM(H54:H55)","v":67397.052800000005},{"$f":"SUM(I54:I55)","v":48616.736000000004},36293.600000000006,27529.689599999998,21052.326400000002]
[]
[]
[null,null,null,null,null,"TARIFAS TRIMESTRALES"]
[null,null,null,null,null,"Prima de Titular","n/a",{"$f":"VLOOKUP($G$19,Tablas!$A$79:$H$102,4,TRUE)","v":5275.05},{"$f":"VLOOKUP($G$19,Tablas!$A$79:$H$102,5,TRUE)","v":3923.15},{"$f":"VLOOKUP($G$19,Tablas!$A$79:$H$102,6,TRUE)","v":2862.2000000000003},{"$f":"VLOOKUP($G$19,Tablas!$A$79:$H$102,7,TRUE)","v":2131.25},{"$f":"VLOOKUP($G$19,Tablas!$A$79:$H$102,8,TRUE)","v":1630.7500000000002}]
[null,null,null,null,null,"Prima de Cónyuge","n/a",{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$79:$H$102,4,TRUE)))","v":7647.2000000000007},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$79:$H$102,5,TRUE)))","v":5373.5},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$79:$H$102,6,TRUE)))","v":3983.9250000000002},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$79:$H$102,7,TRUE)))","v":2943.6000000000004},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$79:$H$102,8,TRUE)))","v":2255.2750000000001}]
[null,null,null,null,null,"Primas Hijos","n/a",{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$103:$H$105,4,TRUE)))","v":2669.9750000000004},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$103:$H$105,5,TRUE)))","v":1945.3500000000001},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$103:$H$105,6,TRUE)))","v":1479.5000000000002},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$103:$H$105,7,TRUE)))","v":1220.7250000000001},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$103:$H$105,8,TRUE)))","v":909.15000000000009}]
[null,null,null,null,null,"Rider: Complicación de Maternidad","n/a",{"$f":"+IF($G$2=FALSE,0,Tablas!D106)","v":0},{"$f":"+IF($G$2=FALSE,0,Tablas!E106)","v":0},{"$f":"+IF($G$2=FALSE,0,Tablas!F106)","v":61.875000000000007},{"$f":"+IF($G$2=FALSE,0,Tablas!G106)","v":61.875000000000007},{"$f":"+IF($G$2=FALSE,0,Tablas!H106)","v":61.875000000000007}]
[null,null,null,null,null,"TOTAL PRIMA NETA","n/a",{"$f":"SUM(H60:H63)","v":15592.225},{"$f":"SUM(I60:I63)","v":11242},{"$f":"SUM(J60:J63)","v":8387.5},{"$f":"SUM(K60:K63)","v":6357.4500000000007},{"$f":"SUM(L60:L63)","v":4857.0500000000011}]
[null,null,null,null,null,"Costo Administrativo Anual","n/a",75,75,75,75,75]
[null,null,null,null,null,"IVA (12%)","n/a",{"$f":"SUM(H64:H65)*'INGRESO DE DATOS'!$S$19","v":1880.067},{"$f":"SUM(I64:I65)*'INGRESO DE DATOS'!$S$19","v":1358.04},{"$f":"SUM(J64:J65)*'INGRESO DE DATOS'!$S$19","v":1015.5},{"$f":"SUM(K64:K65)*'INGRESO DE DATOS'!$S$19","v":771.89400000000001},{"$f":"SUM(L64:L65)*'INGRESO DE DATOS'!$S$19","v":591.84600000000012}]
[null,null,null,null,null,"TOTAL  (1ra Cuota)","n/a",{"$f":"SUM(H64:H66)","v":17547.292000000001},{"$f":"SUM(I64:I66)","v":12675.04},9478,7204.344000000001,5523.8960000000015]
[null,null,null,null,null,"TOTAL  (2da a 4ta Cuota)","n/a",{"$f":"H67-H65*'INGRESO DE DATOS'!$T$19","v":17463.292000000001},{"$f":"I67-I65*'INGRESO DE DATOS'!$T$19","v":12591.04},{"$f":"J67-J65*'INGRESO DE DATOS'!$T$19","v":9394},{"$f":"K67-K65*'INGRESO DE DATOS'!$T$19","v":7120.344000000001},{"$f":"L67-L65*'INGRESO DE DATOS'!$T$19","v":5439.8960000000015}]
[null,null,null,null,null,"GRAN TOTAL","n/a",{"$f":"H67+H68*3","v":69937.168000000005},{"$f":"I67+I68*3","v":50448.160000000003},37660,28565.376000000004,21843.584000000006]
[]
[null," "]
[null,null,null,null,null,"Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Advantage (LA)","index":2,"n_rows":50,"n_cols":13,"rows_kept":50,"cut":false,"hidden":true,"merged":[[45,0,46,1],[42,0,42,1],[41,2,41,3],[42,2,42,3],[43,0,43,1],[43,2,43,3],[44,0,44,1],[44,2,44,3],[39,0,39,1],[40,0,40,1],[39,2,39,3],[41,0,41,1],[40,2,40,3],[22,0,23,1],[24,0,24,1],[33,0,33,1],[34,0,34,1],[38,2,38,3],[38,0,38,1],[35,0,35,1],[35,2,35,3],[36,0,36,1],[36,2,36,3],[34,2,34,3],[19,0,19,1],[28,0,28,1],[28,2,28,3],[32,0,32,1],[25,2,25,3],[25,0,25,1],[26,0,26,1],[26,2,26,3],[32,2,32,3],[21,2,21,3],[22,2,22,3],[31,2,31,3],[27,0,27,1],[29,0,29,1],[30,0,31,1],[20,0,21,1],[49,5,49,12],[12,2,12,3],[13,2,13,3],[14,2,14,3],[15,2,15,3],[27,2,27,3],[16,2,16,3],[20,2,20,3],[17,2,18,3],[29,2,29,3],[30,2,30,3],[23,2,23,3],[24,2,24,3],[19,2,19,3],[33,2,33,3],[45,2,46,3],[9,0,9,12],[11,7,11,12],[13,7,13,12],[17,5,17,6],[16,5,16,6],[11,0,11,3],[17,0,18,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1]]}
[]
[null,null,null,null,null,null,null,null,null," "," "," "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null," "," "," "," "]
[]
[]
[]
["Cotización de Seguro Médico Internacional - Bupa ADVANTAGE Care (cobertura solo Latinoamérica)"]
[]
["Bupa Advantage Care (cobertura solo en Latinoamérica)",null,null,null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$36","v":"John Doe"}]
["Cobertura Máxima anual",null,"US $ 3,500,000"]
["Cobertura Geografica",null,"Limitada a Latinoamérica excluyendo México",null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$44","v":"Agencia"}]
["Condiciones médicas cubiertas",null,"Todas las condiciones médicas"]
["Redes de proveedores",null,"Red de Proveedores \"Bupa Advantage\"",null,null,null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$38","v":2},null,null,{"$f":"+'INGRESO DE DATOS'!$C$40","v":32}]
["Opciones fuera de la Red",null,"NO, solo en casos de emergencia",null,null,"FECHA DE COTIZACION :"]
["Requiere preautorización",null,"SI, 30% de penalización por omitir prenotificación",null,null,{"$f":"NOW()","v":"2025-12-22T09:51:37.210"},null,null,null,{"$f":"+'INGRESO DE DATOS'!$F$38","v":2},null,null,{"$f":"+'INGRESO DE DATOS'!$F$40","v":46}]
[null,null,null,null,null,null,null,null,null," "," "," "]
["Número máximo de días de hospitalización",null,"Ilimitado",null,null,null,null,null,true,null,"COMPLICACIONES DE MATERNIDAD"]
["Habitación y alimentación",null,"100% dentro de Red Bupa"]
[null,null,"\"UCR\" para L.A. en emergencias fuera de  Red Bupa",null,null,null,null,null,true,null,"TRASPLANTE DE ORGANOS"]
["Cuidados Intensivos",null,"100% dentro de Red Bupa"]
[null,null,"\"UCR\" para L.A. en emergencias fuera de  Red Bupa",null,null,null," "]
["Cobertura de Maternidad",null,"$5,000 (Excepto planes 4,5, y 6)",null,null,"Deducibles",null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
["Cobertura Provisional de Recién Nacido",null,"$30,000 por los primeros 90 días",null,null,"Dentro del pais de residencia",null,"n/a",1000,2000,5000,10000,20000]
["Cuidado del Recién Nacido saludable",null,"Ya incluída dentro del beneficio de Maternidad",null,null,"Fuera del pais de residencia",null,"n/a",2000,3000,5000,10000,20000]
["Cobertura de Complicaciones de Maternidad",null,"Disponible a través de cobertura opcional adicional"]
["Trasplante de Organos",null,"$1,000,000 de por vida, por diagnóstico"]
["Condiciones congénitas y hereditarias",null,"<18 años $300,000 de por vida; >=18 al 100%",null,null,"Tarifas Anuales"]
["Coberturas opcionales (Riders)",null,"Complicaciones de Maternidad por $500,000",null,null,"Prima de Titular :",null,"n/a",{"$f":"VLOOKUP($M$16,Tablas!#REF!,4,TRUE)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($M$16,Tablas!#REF!,5,TRUE)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($M$16,Tablas!#REF!,6,TRUE)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($M$16,Tablas!#REF!,7,TRUE)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($M$16,Tablas!#REF!,8,TRUE)","v":{"$error":"#REF!"}}]
[null,null,"Trasplante de órganos por $ 300,000 adicionales",null,null,"Prima de Cónyuge",null,"n/a",{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!#REF!,4,TRUE)))","v":{"$error":"#REF!"}},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!#REF!,5,TRUE)))","v":{"$error":"#REF!"}},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!#REF!,6,TRUE)))","v":{"$error":"#REF!"}},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!#REF!,7,TRUE)))","v":{"$error":"#REF!"}},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!#REF!,8,TRUE)))","v":{"$error":"#REF!"}}]
["Acompañamiento de menores hospitalizados",null,"$300 por día",null,null,"Primas Hijos :",null,"n/a",{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!#REF!,4,TRUE)))","v":{"$error":"#REF!"}},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!#REF!,5,TRUE)))","v":{"$error":"#REF!"}},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!#REF!,6,TRUE)))","v":{"$error":"#REF!"}},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!#REF!,7,TRUE)))","v":{"$error":"#REF!"}},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!#REF!,8,TRUE)))","v":{"$error":"#REF!"}}]
["Ambulancia aérea",null,"$100,000 por año y ticket aéreo de retorno",null,null,"Prima Rider Complic. Maternidad",null,"n/a",{"$f":"+IF($I$20=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}},{"$f":"+IF($I$20=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}},{"$f":"+IF($I$20=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}},{"$f":"+IF($I$20=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}},{"$f":"+IF($I$20=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}}]
["Repatriación restos mortales",null,1,null,null,"Prima Rider Trasplante Organos",null,"n/a",{"$f":"IF($I$22=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($I$22=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($I$22=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($I$22=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($I$22=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}}]
["Medicamentos por receta",null,"$6,000 por Asegurado, por año póliza",null,null,"TOTAL PRIMA NETA :",null,"n/a",{"$f":"SUM(I31:I35)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Almacenamiento de sangre de cordon umbilical",null,"$500  (Excepto planes 4,5, y 6)",null,null,"Costo Administrativo Anual :",null,"n/a",75,75,75,75,75]
[null,null,null,null,null,"GRAN TOTAL :",null,"n/a",{"$f":"SUM(I36:I37)","v":{"$error":"#REF!"}},{"$f":"SUM(J36:J37)","v":{"$error":"#REF!"}},{"$f":"SUM(K36:K37)","v":{"$error":"#REF!"}},{"$f":"SUM(L36:L37)","v":{"$error":"#REF!"}},{"$f":"SUM(M36:M37)","v":{"$error":"#REF!"}}]
["Atención médica en el hogar",null,"100% de usual/acostumbrado y razonable"]
["Rehabilitación",null,"100% de usual/acostumbrado y razonable",null,null,"Tarifas Semestrales"]
["Residencia y cuidados paliativos",null,"100% de usual/acostumbrado y razonable",null,null,"Prima de Titular :",null,"n/a",{"$f":"VLOOKUP($M$16,Tablas!#REF!,4,TRUE)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($M$16,Tablas!#REF!,5,TRUE)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($M$16,Tablas!#REF!,6,TRUE)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($M$16,Tablas!#REF!,7,TRUE)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP($M$16,Tablas!#REF!,8,TRUE)","v":{"$error":"#REF!"}}]
["Cobertura de actividades peligrosas",null,1,null,null,"Prima de Cónyuge",null,"n/a",{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!#REF!,4,TRUE)))","v":{"$error":"#REF!"}},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!#REF!,5,TRUE)))","v":{"$error":"#REF!"}},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!#REF!,6,TRUE)))","v":{"$error":"#REF!"}},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!#REF!,7,TRUE)))","v":{"$error":"#REF!"}},{"$f":"IF($J$16=1,0,(VLOOKUP($M$18,Tablas!#REF!,8,TRUE)))","v":{"$error":"#REF!"}}]
["Chequeos generales de rutina",null,"Hasta US$150 por año póliza.Sin deducible",null,null,"Primas Hijos :",null,"n/a",{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!#REF!,4,TRUE)))","v":{"$error":"#REF!"}},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!#REF!,5,TRUE)))","v":{"$error":"#REF!"}},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!#REF!,6,TRUE)))","v":{"$error":"#REF!"}},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!#REF!,7,TRUE)))","v":{"$error":"#REF!"}},{"$f":"IF($J$18=0,0,(VLOOKUP($J$18,Tablas!#REF!,8,TRUE)))","v":{"$error":"#REF!"}}]
["Cobertura de VIH, SIDA, CAS",null,"Solo como efecto de transfusión de sangre",null,null,"Prima Rider Complic. Maternidad",null,"n/a",{"$f":"+IF($I$20=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}},{"$f":"+IF($I$20=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}},{"$f":"+IF($I$20=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}},{"$f":"+IF($I$20=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}},{"$f":"+IF($I$20=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}}]
["Cobertura de brazos y piernas artificiales",null,"$30,000 por año y hasta $120,000 de por vida",null,null,"Prima Rider Trasplante Organos",null,"n/a",{"$f":"IF($I$22=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($I$22=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($I$22=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($I$22=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($I$22=FALSE,0,Tablas!#REF!)","v":{"$error":"#REF!"}}]
["Cobertura extendida para dependientes en caso de muerte de asegurado principal",null,"2 años sin costo",null,null,"TOTAL PRIMA NETA :",null,"n/a",{"$f":"SUM(I41:I45)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,"Costo Administrativo Anual :",null,"n/a",75,75,75,75,75]
[null,null,null,null,null,"GRAN TOTAL  (1ra Cuota) :",null,"n/a",{"$f":"SUM(I46:I47)","v":{"$error":"#REF!"}},{"$f":"SUM(J46:J47)","v":{"$error":"#REF!"}},{"$f":"SUM(K46:K47)","v":{"$error":"#REF!"}},{"$f":"SUM(L46:L47)","v":{"$error":"#REF!"}},{"$f":"SUM(M46:M47)","v":{"$error":"#REF!"}}]
[null," ",null,null,null,"GRAN TOTAL  (2da Cuota) :",null,"n/a",{"$f":"I46","v":{"$error":"#REF!"}},{"$f":"J46","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null," ",null,null,null,"Tarifas en US $ -  Válidas desde 01 Ene 2013"]

{"sheet":"Bupa Premium Care","index":3,"n_rows":81,"n_cols":22,"rows_kept":81,"cut":false,"hidden":false,"merged":[[0,13,0,19],[0,21,0,27],[61,0,61,1],[61,2,61,3],[62,0,76,1],[62,2,76,3],[63,5,63,11],[56,0,56,1],[56,2,56,3],[58,0,58,1],[58,2,58,3],[59,0,59,1],[59,2,59,3],[48,5,48,11],[54,0,54,1],[54,2,54,3],[80,5,83,11],[77,0,77,1],[77,2,77,3],[78,0,78,1],[78,2,78,3],[55,0,55,1],[55,2,55,3],[50,0,50,1],[50,2,50,3],[51,0,51,1],[51,2,51,3],[49,0,49,1],[49,2,49,3],[43,0,43,1],[43,2,43,3],[45,0,48,1],[45,2,48,3],[42,0,42,1],[42,2,42,3],[35,5,35,11],[36,0,37,1],[36,2,36,3],[37,2,37,3],[35,0,35,1],[35,2,35,3],[38,0,38,1],[38,2,38,3],[41,0,41,1],[41,2,41,3],[32,0,32,1],[32,2,32,3],[33,0,33,1],[33,2,33,3],[34,0,34,1],[34,2,34,3],[31,0,31,1],[31,2,31,3],[24,0,24,1],[24,2,24,3],[25,0,26,1],[25,2,25,3],[26,2,26,3],[27,0,29,1],[27,2,27,3],[29,2,29,3],[30,0,30,1],[30,2,30,3],[4,0,10,10],[4,11,5,11],[6,11,10,11],[12,0,12,5],[12,6,12,11],[22,9,23,9],[22,10,23,11],[13,0,13,1],[13,2,13,3],[14,0,14,5],[14,6,14,11],[16,1,16,5],[16,9,16,10],[18,1,18,5],[18,9,18,10],[19,0,19,1],[19,2,19,3],[20,0,23,1],[20,2,23,3],[17,9,17,10]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[null,null,null,null,null,null,true,true," "," "," "]
[null,null,null,null,null,null,true]
[]
["Cotización de Seguro Médico Internacional\nBupa Premium Care\nTarifas en US$ | Validas: 1 de enero de 2026",null,null,null,null,null,null,null,null,null,null,"REGIÓN"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!W14=\"Guatemala\",\"GUATEMALA\",'INGRESO DE DATOS'!W14)","v":"GUATEMALA"}]
[]
[]
[]
[]
[]
["Nombre del asegurado principal:",null,null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$36","v":"John Doe"}]
[]
["Broker/Agente",null,null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$44","v":"Agencia"}]
[]
[null,"Número de Adultos en la Póliza",null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$38","v":2},null,null,"Dependientes (menores de 24 años)",null,{"$f":"+'INGRESO DE DATOS'!$F$38","v":2}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
[null,"Edad del Titular",null,null,null,null,{"$f":"+'INGRESO DE DATOS'!$C$40","v":32},null,null,"Edad del Cónyuge",null,{"$f":"+'INGRESO DE DATOS'!$F$40","v":46}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null," Fecha de Cotización:",{"$f":"NOW()","v":"2025-12-22T09:51:37.210"}]
[null,null,null,null,null,null,null,null," "]
[]
[]
[null,null,null,null,null,null,null," "]
[]
[]
[]
[null,null,null,null,null,"DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
[null,null,null,null,null,"Dentro del pais de residencia","n/a",1000,2000,5000,10000,20000]
[null,null,null,null,null,"Fuera del pais de residencia","n/a",2000,3000,5000,10000,20000]
[]
[]
[null,null,null,null,null,"TARIFAS ANUALES"]
[null,null,null,null,null,"Prima de Titular","n/a",{"$f":"VLOOKUP($G$19,Tablas!$A$677:$H$739,4,TRUE)","v":11502},{"$f":"VLOOKUP($G$19,Tablas!$A$677:$H$739,5,TRUE)","v":8809},{"$f":"VLOOKUP($G$19,Tablas!$A$677:$H$739,6,TRUE)","v":6441},{"$f":"VLOOKUP($G$19,Tablas!$A$677:$H$739,7,TRUE)","v":4800},{"$f":"VLOOKUP($G$19,Tablas!$A$677:$H$739,8,TRUE)","v":3714}]
[null,null,null,null,null,"Prima de Cónyuge","n/a",{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$677:$H$739,4,TRUE)))","v":16222},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$677:$H$739,5,TRUE)))","v":12967},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$677:$H$739,6,TRUE)))","v":10010},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$677:$H$739,7,TRUE)))","v":7425},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$677:$H$739,8,TRUE)))","v":5109}]
[null,null,null,null,null,"Primas Hijos","n/a",{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$740:$H$742,4,TRUE)))","v":6851},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$740:$H$742,5,TRUE)))","v":4731},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$740:$H$742,6,TRUE)))","v":3499},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$740:$H$742,7,TRUE)))","v":3021},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$740:$H$742,8,TRUE)))","v":2014}]
[null,null,null,null,null,"Rider: Complicación de Maternidad","n/a",{"$f":"+IF($G$2=FALSE,0,Tablas!D743)","v":225},{"$f":"+IF($G$2=FALSE,0,Tablas!E743)","v":225},{"$f":"+IF($G$2=FALSE,0,Tablas!F743)","v":225},{"$f":"+IF($G$2=FALSE,0,Tablas!G743)","v":225},{"$f":"+IF($G$2=FALSE,0,Tablas!H743)","v":225}]
[null,null,null,null,null,"Rider: Trasplante Órganos","n/a",{"$f":"+IF($H$2=FALSE,0,Tablas!D744)","v":300},{"$f":"+IF($H$2=FALSE,0,Tablas!E744)","v":300},{"$f":"+IF($H$2=FALSE,0,Tablas!F744)","v":300},{"$f":"+IF($H$2=FALSE,0,Tablas!G744)","v":300},{"$f":"+IF($H$2=FALSE,0,Tablas!H744)","v":300}]
[null,null,null,null,null,"Rider: Eliminación de Deducible","n/a",{"$f":"+IF($G$3=FALSE,0,Tablas!D745)","v":180},{"$f":"+IF($G$3=FALSE,0,Tablas!E745)","v":345},{"$f":"+IF($G$3=FALSE,0,Tablas!F745)","v":775},{"$f":"+IF($G$3=FALSE,0,Tablas!G745)","v":1330},{"$f":"+IF($G$3=FALSE,0,Tablas!H745)","v":2080}]
[null,null,null,null,null,"TOTAL PRIMA NETA","n/a",{"$f":"SUM(H37:H42)","v":35280},{"$f":"SUM(I37:I42)","v":27377},21250,17101,13442]
[null,null,null,null,null,"Costo Administrativo Anual","n/a",75,75,75,75,75]
[null,null,null,null,null,"IVA (12%)","n/a",{"$f":"SUM(H43:H44)*'INGRESO DE DATOS'!$S$19","v":4242.5999999999995},{"$f":"SUM(I43:I44)*'INGRESO DE DATOS'!$S$19","v":3294.24},{"$f":"SUM(J43:J44)*'INGRESO DE DATOS'!$S$19","v":2559},{"$f":"SUM(K43:K44)*'INGRESO DE DATOS'!$S$19","v":2061.12},{"$f":"SUM(L43:L44)*'INGRESO DE DATOS'!$S$19","v":1622.04}]
[null,null,null,null,null,"GRAN TOTAL:","n/a",{"$f":"SUM(H43:H45)","v":39597.599999999999},{"$f":"SUM(I43:I45)","v":30746.239999999998},23884,19237.12,15139.04]
[]
[]
[null,null,null,null,null,"TARIFAS SEMESTRALES"]
[null,null,null,null,null,"Prima de Titular","n/a",{"$f":"VLOOKUP($G$19,Tablas!$A$752:$H$814,4,TRUE)","v":6096.06},{"$f":"VLOOKUP($G$19,Tablas!$A$752:$H$814,5,TRUE)","v":4668.7700000000004},{"$f":"VLOOKUP($G$19,Tablas!$A$752:$H$814,6,TRUE)","v":3413.73},{"$f":"VLOOKUP($G$19,Tablas!$A$752:$H$814,7,TRUE)","v":2544},{"$f":"VLOOKUP($G$19,Tablas!$A$752:$H$814,8,TRUE)","v":1968.42}]
[null,null,null,null,null,"Prima de Cónyuge","n/a",{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$752:$H$814,4,TRUE)))","v":8597.66},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$752:$H$814,5,TRUE)))","v":6872.51},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$752:$H$814,6,TRUE)))","v":5305.3},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$752:$H$814,7,TRUE)))","v":3935.25},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$752:$H$814,8,TRUE)))","v":2707.77}]
[null,null,null,null,null,"Primas Hijos","n/a",{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$815:$H$817,4,TRUE)))","v":3631.03},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$815:$H$817,5,TRUE)))","v":2507.4300000000003},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$815:$H$817,6,TRUE)))","v":1854.47},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$815:$H$817,7,TRUE)))","v":1601.13},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$815:$H$817,8,TRUE)))","v":1067.42}]
[null,null,null,null,null,"Rider: Complicación de Maternidad","n/a",{"$f":"+IF($G$2=FALSE,0,Tablas!D818)","v":119.25},{"$f":"+IF($G$2=FALSE,0,Tablas!E818)","v":119.25},{"$f":"+IF($G$2=FALSE,0,Tablas!F818)","v":119.25},{"$f":"+IF($G$2=FALSE,0,Tablas!G818)","v":119.25},{"$f":"+IF($G$2=FALSE,0,Tablas!H818)","v":119.25}]
[null,null,null,null,null,"Rider: Trasplante Órganos","n/a",{"$f":"+IF($H$2=FALSE,0,Tablas!D819)","v":159},{"$f":"+IF($H$2=FALSE,0,Tablas!E819)","v":159},{"$f":"+IF($H$2=FALSE,0,Tablas!F819)","v":159},{"$f":"+IF($H$2=FALSE,0,Tablas!G819)","v":159},{"$f":"+IF($H$2=FALSE,0,Tablas!H819)","v":159}]
[null,null,null,null,null,"Rider: Eliminación de Deducible","n/a",{"$f":"+IF($G$3=FALSE,0,Tablas!D820)","v":95.4},{"$f":"+IF($G$3=FALSE,0,Tablas!E820)","v":182.85000000000002},{"$f":"+IF($G$3=FALSE,0,Tablas!F820)","v":410.75},{"$f":"+IF($G$3=FALSE,0,Tablas!G820)","v":704.90000000000009},{"$f":"+IF($G$3=FALSE,0,Tablas!H820)","v":1102.4000000000001}]
[null,null,null,null,null,"TOTAL PRIMA NETA","n/a",{"$f":"SUM(H50:H55)","v":18698.400000000001},{"$f":"SUM(I50:I55)","v":14509.810000000001},{"$f":"SUM(J50:J55)","v":11262.5},{"$f":"SUM(K50:K55)","v":9063.5300000000007},{"$f":"SUM(L50:L55)","v":7124.26}]
[null,null,null,null,null,"Costo Administrativo Anual","n/a",75,75,75,75,75]
[null,null,null,null,null,"IVA (12%)","n/a",{"$f":"SUM(H56:H57)*'INGRESO DE DATOS'!$S$19","v":2252.808},{"$f":"SUM(I56:I57)*'INGRESO DE DATOS'!$S$19","v":1750.1772000000001},{"$f":"SUM(J56:J57)*'INGRESO DE DATOS'!$S$19","v":1360.5},{"$f":"SUM(K56:K57)*'INGRESO DE DATOS'!$S$19","v":1096.6236000000001},{"$f":"SUM(L56:L57)*'INGRESO DE DATOS'!$S$19","v":863.91120000000001}]
[null,null,null,null,null,"TOTAL  (1ra Cuota)","n/a",{"$f":"SUM(H56:H58)","v":21026.208000000002},{"$f":"SUM(I56:I58)","v":16334.987200000001},12698,10235.153600000001,8063.1712000000007]
[null,null,null,null,null,"TOTAL  (2da Cuota)","n/a",{"$f":"H59-H57*'INGRESO DE DATOS'!$T$19","v":20942.208000000002},{"$f":"I59-I57*'INGRESO DE DATOS'!$T$19","v":16250.987200000001},{"$f":"J59-J57*'INGRESO DE DATOS'!$T$19","v":12614},{"$f":"K59-K57*'INGRESO DE DATOS'!$T$19","v":10151.153600000001},{"$f":"L59-L57*'INGRESO DE DATOS'!$T$19","v":7979.1712000000007}]
[null,null,null,null,null,"GRAN TOTAL","n/a",{"$f":"SUM(H59:H60)","v":41968.416000000005},{"$f":"SUM(I59:I60)","v":32585.974400000003},25312,20386.307200000003,16042.342400000001]
[]
[]
[null,null,null,null,null,"TARIFAS  TRIMESTRALES"]
[null,null,null,null,null,"Prima de Titular","n/a",{"$f":"VLOOKUP($G$19,Tablas!$A$828:$H$890,4,TRUE)","v":3163.05},{"$f":"VLOOKUP($G$19,Tablas!$A$828:$H$890,5,TRUE)","v":2422.4750000000004},{"$f":"VLOOKUP($G$19,Tablas!$A$828:$H$890,6,TRUE)","v":1771.2750000000001},{"$f":"VLOOKUP($G$19,Tablas!$A$828:$H$890,7,TRUE)","v":1320},{"$f":"VLOOKUP($G$19,Tablas!$A$828:$H$890,8,TRUE)","v":1021.3500000000001}]
[null,null,null,null,null,"Prima de Cónyuge","n/a",{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$828:$H$890,4,TRUE)))","v":4461.05},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$828:$H$890,5,TRUE)))","v":3565.9250000000002},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$828:$H$890,6,TRUE)))","v":2752.75},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$828:$H$890,7,TRUE)))","v":2041.8750000000002},{"$f":"IF($G$17=1,0,(VLOOKUP($L$19,Tablas!$A$828:$H$890,8,TRUE)))","v":1404.9750000000001}]
[null,null,null,null,null,"Primas Hijos","n/a",{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$891:$H$893,4,TRUE)))","v":1884.0250000000001},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$891:$H$893,5,TRUE)))","v":1301.0250000000001},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$891:$H$893,6,TRUE)))","v":962.22500000000002},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$891:$H$893,7,TRUE)))","v":830.77500000000009},{"$f":"IF($L$17=0,0,(VLOOKUP($L$17,Tablas!$A$891:$H$893,8,TRUE)))","v":553.85}]
[null,null,null,null,null,"Rider: Complicación de Maternidad","n/a",{"$f":"+IF($G$2=FALSE,0,Tablas!D894)","v":61.875000000000007},{"$f":"+IF($G$2=FALSE,0,Tablas!E894)","v":61.875000000000007},{"$f":"+IF($G$2=FALSE,0,Tablas!F894)","v":61.875000000000007},{"$f":"+IF($G$2=FALSE,0,Tablas!G894)","v":61.875000000000007},{"$f":"+IF($G$2=FALSE,0,Tablas!H894)","v":61.875000000000007}]
[null,null,null,null,null,"Rider: Trasplante Órganos","n/a",{"$f":"+IF($H$2=FALSE,0,Tablas!D895)","v":82.5},{"$f":"+IF($H$2=FALSE,0,Tablas!E895)","v":82.5},{"$f":"+IF($H$2=FALSE,0,Tablas!F895)","v":82.5},{"$f":"+IF($H$2=FALSE,0,Tablas!G895)","v":82.5},{"$f":"+IF($H$2=FALSE,0,Tablas!H895)","v":82.5}]
[null,null,null,null,null,"Rider: Eliminación de Deducible","n/a",{"$f":"+IF($G$3=FALSE,0,Tablas!D896)","v":49.500000000000007},{"$f":"+IF($G$3=FALSE,0,Tablas!E896)","v":94.875000000000014},{"$f":"+IF($G$3=FALSE,0,Tablas!F896)","v":213.12500000000003},{"$f":"+IF($G$3=FALSE,0,Tablas!G896)","v":365.75000000000006},{"$f":"+IF($G$3=FALSE,0,Tablas!H896)","v":572}]
[null,null,null,null,null,"TOTAL PRIMA NETA","n/a",{"$f":"SUM(H65:H70)","v":9702},{"$f":"SUM(I65:I70)","v":7528.6750000000011},{"$f":"SUM(J65:J70)","v":5843.75},{"$f":"SUM(K65:K70)","v":4702.7749999999996},{"$f":"SUM(L65:L70)","v":3696.55}]
[null,null,null,null,null,"Costo Administrativo Anual","n/a",75,75,75,75,75]
[null,null,null,null,null,"IVA (12%)","n/a",{"$f":"SUM(H71:H72)*'INGRESO DE DATOS'!$S$19","v":1173.24},{"$f":"SUM(I71:I72)*'INGRESO DE DATOS'!$S$19","v":912.44100000000014},{"$f":"SUM(J71:J72)*'INGRESO DE DATOS'!$S$19","v":710.25},{"$f":"SUM(K71:K72)*'INGRESO DE DATOS'!$S$19","v":573.33299999999997},{"$f":"SUM(L71:L72)*'INGRESO DE DATOS'!$S$19","v":452.58600000000001}]
[null,null,null,null,null,"TOTAL  (1ra Cuota)","n/a",{"$f":"SUM(H71:H73)","v":10950.24},{"$f":"SUM(I71:I73)","v":8516.1160000000018},6629,5351.1079999999993,4224.1360000000004]
[null,null,null,null,null,"TOTAL  (2da a 4ta Cuota)","n/a",{"$f":"H74-H72*'INGRESO DE DATOS'!$T$19","v":10866.24},{"$f":"I74-I72*'INGRESO DE DATOS'!$T$19","v":8432.1160000000018},{"$f":"J74-J72*'INGRESO DE DATOS'!$T$19","v":6545},{"$f":"K74-K72*'INGRESO DE DATOS'!$T$19","v":5267.1079999999993},{"$f":"L74-L72*'INGRESO DE DATOS'!$T$19","v":4140.1360000000004}]
[null,null,null,null,null,"GRAN TOTAL","n/a",{"$f":"H74+H75*3","v":43548.959999999999},{"$f":"I74+I75*3","v":33812.464000000007},26264,21152.431999999997,16644.544000000002]
[]
[]
[]
[null," "]
[null,null,null,null,null,"Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Bupa Secure Care","index":4,"n_rows":69,"n_cols":17,"rows_kept":69,"cut":false,"hidden":false,"merged":[[0,8,0,14],[0,16,0,22],[41,0,41,6],[68,0,72,6],[16,3,16,5],[18,3,18,5],[20,5,21,6],[20,3,21,4],[29,0,29,6],[55,0,55,6],[4,0,10,5],[4,6,5,6],[6,6,10,6],[12,1,12,6],[14,1,14,6],[17,3,17,4]]}
[null,true,true,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[null,null,null," "," "," "]
[]
[]
["Cotización de Seguro Médico Internacional\nBupa Secure Care\nTarifas en US$ | Validas: 1 de enero de 2026",null,null,null,null,null," REGIÓN"]
[]
[null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!W14=\"Guatemala\",\"GUATEMALA\",'INGRESO DE DATOS'!W14)","v":"GUATEMALA"}]
[]
[]
[]
[]
[]
["Nombre del asegurado principal",{"$f":"+'INGRESO DE DATOS'!$C$36","v":"John Doe"}]
[]
["Broker/Agente",{"$f":"+'INGRESO DE DATOS'!$C$44","v":"Agencia"}]
[]
["Número de Adultos en la Póliza",{"$f":"+'INGRESO DE DATOS'!$C$38","v":2},null,"Dependientes (menores de 24 años)",null,null,{"$f":"+'INGRESO DE DATOS'!$F$38","v":2}]
[null,null,null,{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
["Edad del Titular",{"$f":"+'INGRESO DE DATOS'!$C$40","v":32},null,"Edad del Cónyuge",null,null,{"$f":"+'INGRESO DE DATOS'!$F$40","v":46}]
[]
[null,null,null,"Fecha de Cotización:",null,{"$f":"NOW()","v":"2025-12-22T09:51:37.210"}]
[]
[]
[]
["DEDUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
["Dentro del pais de residencia","n/a",1000,2000,5000,10000,20000]
["Fuera del pais de residencia","n/a",2000,3000,5000,10000,20000]
[]
[]
["TARIFAS ANUALES"]
["Prima de Titular","n/a",{"$f":"VLOOKUP($B$19,Tablas!$A$118:$H$141,4,TRUE)","v":10799},{"$f":"VLOOKUP($B$19,Tablas!$A$118:$H$141,5,TRUE)","v":8846},{"$f":"VLOOKUP($B$19,Tablas!$A$118:$H$141,6,TRUE)","v":6540},{"$f":"VLOOKUP($B$19,Tablas!$A$118:$H$141,7,TRUE)","v":5486},{"$f":"VLOOKUP($B$19,Tablas!$A$118:$H$141,8,TRUE)","v":4167}]
["Prima de Cónyuge","n/a",{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$828:$H$890,4,TRUE)))","v":4461.05},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$828:$H$890,5,TRUE)))","v":3565.9250000000002},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$828:$H$890,6,TRUE)))","v":2752.75},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$828:$H$890,7,TRUE)))","v":2041.8750000000002},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$828:$H$890,8,TRUE)))","v":1404.9750000000001}]
["Primas Hijos","n/a",{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$142:$H$144,4,TRUE)))","v":6980},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$142:$H$144,5,TRUE)))","v":3636},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$142:$H$144,6,TRUE)))","v":3178},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$142:$H$144,7,TRUE)))","v":2655},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$142:$H$144,8,TRUE)))","v":1948}]
["Rider: Complicaciones de  Maternidad","n/a",{"$f":"+IF($B$1=FALSE,0,Tablas!D145)","v":225},{"$f":"+IF($B$1=FALSE,0,Tablas!E145)","v":225},{"$f":"+IF($B$1=FALSE,0,Tablas!F145)","v":225},{"$f":"+IF($B$1=FALSE,0,Tablas!G145)","v":225},{"$f":"+IF($B$1=FALSE,0,Tablas!H145)","v":225}]
["Rider: Trasplante Organos","n/a",{"$f":"IF($C$1=FALSE,0,Tablas!D146)","v":300},{"$f":"IF($C$1=FALSE,0,Tablas!E146)","v":300},{"$f":"IF($C$1=FALSE,0,Tablas!F146)","v":300},{"$f":"IF($C$1=FALSE,0,Tablas!G146)","v":300},{"$f":"IF($C$1=FALSE,0,Tablas!H146)","v":300}]
["TOTAL PRIMA NETA","n/a",{"$f":"SUM(C31:C35)","v":22765.05},16572.924999999999,12995.75,10707.875,8044.9750000000004]
["Costo Administrativo Annual","n/a",75,75,75,75,75]
["IVA (12%)","n/a",{"$f":"SUM(C36:C37)*'INGRESO DE DATOS'!$S$19","v":2740.8059999999996},{"$f":"SUM(D36:D37)*'INGRESO DE DATOS'!$S$19","v":1997.7509999999997},{"$f":"SUM(E36:E37)*'INGRESO DE DATOS'!$S$19","v":1568.49},{"$f":"SUM(F36:F37)*'INGRESO DE DATOS'!$S$19","v":1293.9449999999999},{"$f":"SUM(G36:G37)*'INGRESO DE DATOS'!$S$19","v":974.39700000000005}]
["GRAN TOTAL :","n/a",{"$f":"SUM(C36:C38)","v":25580.856},{"$f":"SUM(D36:D38)","v":18645.675999999999},{"$f":"SUM(E36:E38)","v":14639.24},{"$f":"SUM(F36:F38)","v":12076.82},{"$f":"SUM(G36:G38)","v":9094.3720000000012}]
[]
[]
["TARIFAS SEMESTRALES"]
["Prima de Titular","n/a",{"$f":"VLOOKUP($B$19,Tablas!$A$152:$H$175,4,TRUE)","v":5723.47},{"$f":"VLOOKUP($B$19,Tablas!$A$152:$H$175,5,TRUE)","v":4688.38},{"$f":"VLOOKUP($B$19,Tablas!$A$152:$H$175,6,TRUE)","v":3466.2000000000003},{"$f":"VLOOKUP($B$19,Tablas!$A$152:$H$175,7,TRUE)","v":2907.58},{"$f":"VLOOKUP($B$19,Tablas!$A$152:$H$175,8,TRUE)","v":2208.5100000000002}]
["Prima de Cónyuge","n/a",{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$152:$H$175,4,TRUE)))","v":8138.68},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$152:$H$175,5,TRUE)))","v":7052.18},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$152:$H$175,6,TRUE)))","v":5053.0200000000004},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$152:$H$175,7,TRUE)))","v":4268.09},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$152:$H$175,8,TRUE)))","v":3190.07}]
["Primas Hijos","n/a",{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$176:$H$178,4,TRUE)))","v":3699.4},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$176:$H$178,5,TRUE)))","v":1927.0800000000002},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$176:$H$178,6,TRUE)))","v":1684.3400000000001},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$176:$H$178,7,TRUE)))","v":1407.15},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$176:$H$178,8,TRUE)))","v":1032.44}]
["Rider: Complicaciones de  Maternidad","n/a",{"$f":"+IF($B$1=FALSE,0,Tablas!D179)","v":119.25},{"$f":"+IF($B$1=FALSE,0,Tablas!E179)","v":119.25},{"$f":"+IF($B$1=FALSE,0,Tablas!F179)","v":119.25},{"$f":"+IF($B$1=FALSE,0,Tablas!G179)","v":119.25},{"$f":"+IF($B$1=FALSE,0,Tablas!H179)","v":119.25}]
["Rider: Trasplante Organos","n/a",{"$f":"IF($C$1=FALSE,0,Tablas!D180)","v":159},{"$f":"IF($C$1=FALSE,0,Tablas!E180)","v":159},{"$f":"IF($C$1=FALSE,0,Tablas!F180)","v":159},{"$f":"IF($C$1=FALSE,0,Tablas!G180)","v":159},{"$f":"IF($C$1=FALSE,0,Tablas!H180)","v":159}]
["TOTAL PRIMA NETA","n/a",{"$f":"SUM(C43:C47)","v":17839.800000000003},13945.890000000001,10481.810000000001,8861.07,6709.27]
["Costo Administrativo Anual ","n/a",75,75,75,75,75]
["IVA (12%)","n/a",{"$f":"SUM(C48:C49)*'INGRESO DE DATOS'!$S$19","v":2149.7760000000003},{"$f":"SUM(D48:D49)*'INGRESO DE DATOS'!$S$19","v":1682.5068000000001},{"$f":"SUM(E48:E49)*'INGRESO DE DATOS'!$S$19","v":1266.8172000000002},{"$f":"SUM(F48:F49)*'INGRESO DE DATOS'!$S$19","v":1072.3283999999999},{"$f":"SUM(G48:G49)*'INGRESO DE DATOS'!$S$19","v":814.11239999999998}]
["TOTAL  (1ra Cuota)","n/a",{"$f":"SUM(C48:C50)","v":20064.576000000005},{"$f":"SUM(D48:D50)","v":15703.396800000002},{"$f":"SUM(E48:E50)","v":11823.627200000001},{"$f":"SUM(F48:F50)","v":10008.3984},{"$f":"SUM(G48:G50)","v":7598.3824000000004}]
["TOTAL  (2da Cuota)","n/a",{"$f":"C51-C49*'INGRESO DE DATOS'!$T$19","v":19980.576000000005},{"$f":"D51-D49*'INGRESO DE DATOS'!$T$19","v":15619.396800000002},{"$f":"E51-E49*'INGRESO DE DATOS'!$T$19","v":11739.627200000001},{"$f":"F51-F49*'INGRESO DE DATOS'!$T$19","v":9924.3984},{"$f":"G51-G49*'INGRESO DE DATOS'!$T$19","v":7514.3824000000004}]
["GRAN TOTAL","n/a",{"$f":"SUM(C51:C52)","v":40045.152000000009},{"$f":"SUM(D51:D52)","v":31322.793600000005},23563.254400000002,19932.7968,15112.764800000001]
[]
[]
["TARIFAS TRIMESTRALES"]
["Prima de Titular","n/a",{"$f":"VLOOKUP($B$19,Tablas!$A$187:$H$210,4,TRUE)","v":2969.7250000000004},{"$f":"VLOOKUP($B$19,Tablas!$A$187:$H$210,5,TRUE)","v":2432.65},{"$f":"VLOOKUP($B$19,Tablas!$A$187:$H$210,6,TRUE)","v":1798.5000000000002},{"$f":"VLOOKUP($B$19,Tablas!$A$187:$H$210,7,TRUE)","v":1508.65},{"$f":"VLOOKUP($B$19,Tablas!$A$187:$H$210,8,TRUE)","v":1145.9250000000002}]
["Prima de Cónyuge","n/a",{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$187:$H$210,4,TRUE)))","v":4222.9000000000005},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$187:$H$210,5,TRUE)))","v":3659.15},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$187:$H$210,6,TRUE)))","v":2621.8500000000004},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$187:$H$210,7,TRUE)))","v":2214.5750000000003},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$187:$H$210,8,TRUE)))","v":1655.2250000000001}]
["Primas Hijos","n/a",{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$211:$H$213,4,TRUE)))","v":1919.5000000000002},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$211:$H$213,5,TRUE)))","v":999.90000000000009},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$211:$H$213,6,TRUE)))","v":873.95},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$211:$H$213,7,TRUE)))","v":730.12500000000011},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$211:$H$213,8,TRUE)))","v":535.70000000000005}]
["Rider: Complicaciones de  Maternidad","n/a",{"$f":"+IF($B$1=FALSE,0,Tablas!D214)","v":61.875000000000007},{"$f":"+IF($B$1=FALSE,0,Tablas!E214)","v":61.875000000000007},{"$f":"+IF($B$1=FALSE,0,Tablas!F214)","v":61.875000000000007},{"$f":"+IF($B$1=FALSE,0,Tablas!G214)","v":61.875000000000007},{"$f":"+IF($B$1=FALSE,0,Tablas!H214)","v":61.875000000000007}]
["Rider: Trasplante Organos","n/a",{"$f":"IF($C$1=FALSE,0,Tablas!D215)","v":82.5},{"$f":"IF($C$1=FALSE,0,Tablas!E215)","v":82.5},{"$f":"IF($C$1=FALSE,0,Tablas!F215)","v":82.5},{"$f":"IF($C$1=FALSE,0,Tablas!G215)","v":82.5},{"$f":"IF($C$1=FALSE,0,Tablas!H215)","v":82.5}]
["TOTAL PRIMA NETA","n/a",{"$f":"SUM(C57:C61)","v":9256.5000000000018},7236.0750000000007,5438.6750000000002,4597.7250000000004,3481.2250000000004]
["Costo Administrativo Anual ","n/a",75,75,75,75,75]
["IVA (12%)","n/a",{"$f":"SUM(C62:C63)*'INGRESO DE DATOS'!$S$19","v":1119.7800000000002},{"$f":"SUM(D62:D63)*'INGRESO DE DATOS'!$S$19","v":877.32900000000006},{"$f":"SUM(E62:E63)*'INGRESO DE DATOS'!$S$19","v":661.64099999999996},{"$f":"SUM(F62:F63)*'INGRESO DE DATOS'!$S$19","v":560.72699999999998},{"$f":"SUM(G62:G63)*'INGRESO DE DATOS'!$S$19","v":426.74700000000001}]
["TOTAL  (1ra Cuota)","n/a",{"$f":"SUM(C62:C64)","v":10451.280000000002},{"$f":"SUM(D62:D64)","v":8188.4040000000005},6175.3159999999998,5233.4520000000002,3982.9720000000002]
["TOTAL  (2da a 4ta Cuota)","n/a",{"$f":"C65-C63*'INGRESO DE DATOS'!$T$19","v":10367.280000000002},{"$f":"D65-D63*'INGRESO DE DATOS'!$T$19","v":8104.4040000000005},{"$f":"E65-E63*'INGRESO DE DATOS'!$T$19","v":6091.3159999999998},{"$f":"F65-F63*'INGRESO DE DATOS'!$T$19","v":5149.4520000000002},{"$f":"G65-G63*'INGRESO DE DATOS'!$T$19","v":3898.9720000000002}]
["GRAN TOTAL","n/a",{"$f":"C65+C66*3","v":41553.12000000001},{"$f":"D65+D66*3","v":32501.616000000002},24449.263999999999,20681.808000000001,15679.888000000001]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Bupa Essential Care","index":5,"n_rows":71,"n_cols":17,"rows_kept":71,"cut":false,"hidden":false,"merged":[[14,1,14,6],[55,0,55,6],[17,3,17,4],[0,8,0,14],[0,16,0,22],[4,0,10,5],[4,6,5,6],[6,6,10,6],[12,1,12,6],[70,0,74,6],[16,3,16,5],[18,3,18,5],[20,5,21,6],[20,3,21,4],[29,0,29,6],[69,0,69,6],[41,0,41,6]]}
[null,false,true,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[null,null,null," "," "," "]
[]
[]
["Cotización de Seguro Médico Internacional\nBupa Essential Care\nTarifas en US$ | Validas: 1 de enero de 2026",null,null,null,null,null,"REGIÓN"]
[]
[null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!W14=\"Guatemala\",\"GUATEMALA\",'INGRESO DE DATOS'!W14)","v":"GUATEMALA"}]
[]
[]
[]
[]
[]
["Nombre del asegurado principal",{"$f":"+'INGRESO DE DATOS'!$C$36","v":"John Doe"}]
[]
["Broker/Agente",{"$f":"+'INGRESO DE DATOS'!$C$44","v":"Agencia"}]
[]
["Número de Adultos en la Póliza",{"$f":"+'INGRESO DE DATOS'!$C$38","v":2},null,"Dependientes (menores de 24 años)",null,null,{"$f":"+'INGRESO DE DATOS'!$F$38","v":2}]
[null,null,null,{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
["Edad del Titular",{"$f":"+'INGRESO DE DATOS'!$C$40","v":32},null,"Edad del Cónyuge",null,null,{"$f":"+'INGRESO DE DATOS'!$F$40","v":46}]
[]
[null,null,null,"Fecha de Cotización:",null,{"$f":"NOW()","v":"2025-12-22T09:51:37.210"}]
[]
[]
[]
["DEdUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
["Dentro del pais de residencia",250,250,1000,5000,10000,20000]
["Fuera del pais de residencia",1000,5000,10000,5000,10000,20000]
[]
[]
["TARIFAS ANUALES"]
["Prima de Titular",{"$f":"VLOOKUP($B$19,Tablas!$A$224:$H$286,3,TRUE)","v":2235.5},{"$f":"VLOOKUP($B$19,Tablas!$A$224:$H$286,4,TRUE)","v":2150.5},{"$f":"VLOOKUP($B$19,Tablas!$A$224:$H$286,5,TRUE)","v":1993.25},{"$f":"VLOOKUP($B$19,Tablas!$A$224:$H$286,6,TRUE)","v":1413.55},{"$f":"VLOOKUP($B$19,Tablas!$A$224:$H$286,7,TRUE)","v":1035.3},{"$f":"VLOOKUP($B$19,Tablas!$A$224:$H$286,8,TRUE)","v":734.4}]
["Prima de Cónyuge",{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$224:$H$286,3,TRUE)))","v":3398.2999999999997},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$224:$H$286,4,TRUE)))","v":3267.4},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$224:$H$286,5,TRUE)))","v":3030.25},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$224:$H$286,6,TRUE)))","v":2145.4},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$224:$H$286,7,TRUE)))","v":1510.45},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$224:$H$286,8,TRUE)))","v":1055.7}]
["Primas Hijos",{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$287:$H$289,3,TRUE)))","v":1136.45},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$287:$H$289,4,TRUE)))","v":1093.0999999999999},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$287:$H$289,5,TRUE)))","v":1012.35},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$287:$H$289,6,TRUE)))","v":718.25},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$287:$H$289,7,TRUE)))","v":599.25},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$287:$H$289,8,TRUE)))","v":473.45}]
["Rider: Complicaciones de  Maternidad",{"$f":"+IF($B$1=FALSE,0,Tablas!C290)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!D290)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!E290)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!F290)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!G290)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!H290)","v":0}]
["Rider: Trasplante Organos",{"$f":"+IF($C$1=FALSE,0,Tablas!C291)","v":300},{"$f":"+IF($C$1=FALSE,0,Tablas!D291)","v":300},{"$f":"+IF($C$1=FALSE,0,Tablas!E291)","v":300},{"$f":"+IF($C$1=FALSE,0,Tablas!F291)","v":300},{"$f":"+IF($C$1=FALSE,0,Tablas!G291)","v":300},{"$f":"+IF($C$1=FALSE,0,Tablas!H291)","v":300}]
["TOTAL PRIMA NETA",{"$f":"SUM(B31:B35)","v":7070.2499999999991},6811,6335.85,4577.2,3445,2563.5499999999997]
["Costo Administrativo Annual",75,75,75,75,75,75]
["IVA (12%)",{"$f":"SUM(B36:B37)*'INGRESO DE DATOS'!$S$19","v":857.42999999999984},{"$f":"SUM(C36:C37)*'INGRESO DE DATOS'!$S$19","v":826.31999999999994},{"$f":"SUM(D36:D37)*'INGRESO DE DATOS'!$S$19","v":769.30200000000002},{"$f":"SUM(E36:E37)*'INGRESO DE DATOS'!$S$19","v":558.26400000000001},{"$f":"SUM(F36:F37)*'INGRESO DE DATOS'!$S$19","v":422.4},{"$f":"SUM(G36:G37)*'INGRESO DE DATOS'!$S$19","v":316.62599999999998}]
["GRAN TOTAL :",{"$f":"SUM(B36:B38)","v":8002.6799999999985},{"$f":"SUM(C36:C38)","v":7712.32},{"$f":"SUM(D36:D38)","v":7180.152},5210.4639999999999,3942.4,2955.1759999999995]
[]
[]
["TARIFAS SEMESTRALES"]
["Prima de Titular",{"$f":"VLOOKUP($B$19,Tablas!$A$298:$H$360,3,TRUE)","v":1184.8150000000001},{"$f":"VLOOKUP($B$19,Tablas!$A$298:$H$360,4,TRUE)","v":1139.7650000000001},{"$f":"VLOOKUP($B$19,Tablas!$A$298:$H$360,5,TRUE)","v":1056.4225000000001},{"$f":"VLOOKUP($B$19,Tablas!$A$298:$H$360,6,TRUE)","v":749.18150000000003},{"$f":"VLOOKUP($B$19,Tablas!$A$298:$H$360,7,TRUE)","v":548.70900000000006},{"$f":"VLOOKUP($B$19,Tablas!$A$298:$H$360,8,TRUE)","v":389.23200000000003}]
["Prima de Cónyuge",{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$298:$H$360,3,TRUE)))","v":1801.0989999999999},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$298:$H$360,4,TRUE)))","v":1731.7220000000002},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$298:$H$360,5,TRUE)))","v":1606.0325},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$298:$H$360,6,TRUE)))","v":1137.0620000000001},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$298:$H$360,7,TRUE)))","v":800.53850000000011},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$298:$H$360,8,TRUE)))","v":559.52100000000007}]
["Primas Hijos",{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$361:$H$363,3,TRUE)))","v":602.31850000000009},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$361:$H$363,4,TRUE)))","v":579.34299999999996},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$361:$H$363,5,TRUE)))","v":536.54550000000006},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$361:$H$363,6,TRUE)))","v":380.67250000000001},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$361:$H$363,7,TRUE)))","v":317.60250000000002},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$361:$H$363,8,TRUE)))","v":250.92850000000001}]
["Rider: Complicaciones de  Maternidad",{"$f":"+IF($B$1=FALSE,0,Tablas!C364)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!D364)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!E364)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!F364)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!G364)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!H364)","v":0}]
["Rider: Trasplante Organos",{"$f":"+IF($C$1=FALSE,0,Tablas!C365)","v":159},{"$f":"+IF($C$1=FALSE,0,Tablas!D365)","v":159},{"$f":"+IF($C$1=FALSE,0,Tablas!E365)","v":159},{"$f":"+IF($C$1=FALSE,0,Tablas!F365)","v":159},{"$f":"+IF($C$1=FALSE,0,Tablas!G365)","v":159},{"$f":"+IF($C$1=FALSE,0,Tablas!H365)","v":159}]
["TOTAL PRIMA NETA",{"$f":"SUM(B43:B47)","v":3747.2325000000001},3609.83,3358.0005000000001,2425.9160000000002,1825.8500000000001,1358.6815000000001]
["Costo Administrativo Anual ",75,75,75,75,75,75]
["IVA (12%)",{"$f":"SUM(B48:B49)*'INGRESO DE DATOS'!$S$19","v":458.66789999999997},{"$f":"SUM(C48:C49)*'INGRESO DE DATOS'!$S$19","v":442.17959999999999},{"$f":"SUM(D48:D49)*'INGRESO DE DATOS'!$S$19","v":411.96006},{"$f":"SUM(E48:E49)*'INGRESO DE DATOS'!$S$19","v":300.10991999999999},{"$f":"SUM(F48:F49)*'INGRESO DE DATOS'!$S$19","v":228.102},{"$f":"SUM(G48:G49)*'INGRESO DE DATOS'!$S$19","v":172.04178000000002}]
["TOTAL  (1ra Cuota)",{"$f":"SUM(B48:B50)","v":4280.9004000000004},{"$f":"SUM(C48:C50)","v":4127.0096000000003},{"$f":"SUM(D48:D50)","v":3844.96056},2801.02592,2128.9520000000002,1605.7232800000002]
["TOTAL  (2da Cuota)",{"$f":"B51-B49*'INGRESO DE DATOS'!$T$19","v":4196.9004000000004},{"$f":"C51-C49*'INGRESO DE DATOS'!$T$19","v":4043.0096000000003},{"$f":"D51-D49*'INGRESO DE DATOS'!$T$19","v":3760.96056},{"$f":"E51-E49*'INGRESO DE DATOS'!$T$19","v":2717.02592},{"$f":"F51-F49*'INGRESO DE DATOS'!$T$19","v":2044.9520000000002},{"$f":"G51-G49*'INGRESO DE DATOS'!$T$19","v":1521.7232800000002}]
["GRAN TOTAL",{"$f":"SUM(B51:B52)","v":8477.8008000000009},{"$f":"SUM(C51:C52)","v":8170.0192000000006},{"$f":"SUM(D51:D52)","v":7605.92112},5518.0518400000001,4173.9040000000005,3127.4465600000003]
[]
[]
["TARIFAS TRIMESTRALES"]
["Prima de Titular",{"$f":"VLOOKUP($B$19,Tablas!$A$373:$H$435,3,TRUE)","v":614.76250000000005},{"$f":"VLOOKUP($B$19,Tablas!$A$373:$H$435,4,TRUE)","v":591.38750000000005},{"$f":"VLOOKUP($B$19,Tablas!$A$373:$H$435,5,TRUE)","v":548.14375000000007},{"$f":"VLOOKUP($B$19,Tablas!$A$373:$H$435,6,TRUE)","v":388.72624999999999},{"$f":"VLOOKUP($B$19,Tablas!$A$373:$H$435,7,TRUE)","v":284.70750000000004},{"$f":"VLOOKUP($B$19,Tablas!$A$373:$H$435,8,TRUE)","v":201.96}]
["Prima de Cónyuge",{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$373:$H$435,3,TRUE)))","v":934.53250000000003},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$373:$H$435,4,TRUE)))","v":898.53500000000008},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$373:$H$435,5,TRUE)))","v":833.31875000000002},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$373:$H$435,6,TRUE)))","v":589.98500000000013},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$373:$H$435,7,TRUE)))","v":415.37375000000003},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$373:$H$435,8,TRUE)))","v":290.31750000000005}]
["Primas Hijos",{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$436:$H$438,3,TRUE)))","v":312.52375000000006},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$436:$H$438,4,TRUE)))","v":300.60250000000002},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$436:$H$438,5,TRUE)))","v":278.39625000000001},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$436:$H$438,6,TRUE)))","v":197.51875000000001},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$436:$H$438,7,TRUE)))","v":164.79375000000002},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$436:$H$438,8,TRUE)))","v":130.19875000000002}]
["Rider: Complicaciones de  Maternidad",{"$f":"+IF($B$1=FALSE,0,Tablas!C439)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!D439)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!E439)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!F439)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!G439)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!H439)","v":0}]
["Rider: Trasplante Organos",{"$f":"+IF($C$1=FALSE,0,Tablas!C440)","v":82.5},{"$f":"+IF($C$1=FALSE,0,Tablas!D440)","v":82.5},{"$f":"+IF($C$1=FALSE,0,Tablas!E440)","v":82.5},{"$f":"+IF($C$1=FALSE,0,Tablas!F440)","v":82.5},{"$f":"+IF($C$1=FALSE,0,Tablas!G440)","v":82.5},{"$f":"+IF($C$1=FALSE,0,Tablas!H440)","v":82.5}]
["TOTAL PRIMA NETA",{"$f":"SUM(B57:B61)","v":1944.3187500000001},{"$f":"SUM(C57:C61)","v":1873.0250000000001},1742.3587500000001,1258.73,947.37500000000011,704.97625000000005]
["Costo Administrativo Anual ",75,75,75,75,75,75]
["IVA(12%)",{"$f":"SUM(B62:B63)*'INGRESO DE DATOS'!$S$19","v":242.31825000000001},{"$f":"SUM(C62:C63)*'INGRESO DE DATOS'!$S$19","v":233.76300000000001},{"$f":"SUM(D62:D63)*'INGRESO DE DATOS'!$S$19","v":218.08305000000001},{"$f":"SUM(E62:E63)*'INGRESO DE DATOS'!$S$19","v":160.04759999999999},{"$f":"SUM(F62:F63)*'INGRESO DE DATOS'!$S$19","v":122.685},{"$f":"SUM(G62:G63)*'INGRESO DE DATOS'!$S$19","v":93.597149999999999}]
["TOTAL  (1ra Cuota)",{"$f":"SUM(B62:B64)","v":2261.6370000000002},{"$f":"SUM(C62:C64)","v":2181.788},{"$f":"SUM(D62:D64)","v":2035.4418000000001},1493.7775999999999,1145.0600000000002,873.57339999999999]
["TOTAL  (2da a 4ta Cuota)",{"$f":"B65-B63*'INGRESO DE DATOS'!$T$19","v":2177.6370000000002},{"$f":"C65-C63*'INGRESO DE DATOS'!$T$19","v":2097.788},{"$f":"D65-D63*'INGRESO DE DATOS'!$T$19","v":1951.4418000000001},{"$f":"E65-E63*'INGRESO DE DATOS'!$T$19","v":1409.7775999999999},{"$f":"F65-F63*'INGRESO DE DATOS'!$T$19","v":1061.0600000000002},{"$f":"G65-G63*'INGRESO DE DATOS'!$T$19","v":789.57339999999999}]
["GRAN TOTAL",{"$f":"B65+B66*3","v":8794.5480000000007},{"$f":"C65+C66*3","v":8475.152},7889.7672000000002,5723.1103999999996,4328.2400000000007,3242.2936]
[]
[]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Bupa Classic Care","index":6,"n_rows":75,"n_cols":17,"rows_kept":75,"cut":false,"hidden":false,"merged":[[12,1,12,6],[14,1,14,6],[17,3,17,4],[0,8,0,14],[0,16,0,22],[16,3,16,5],[4,0,10,5],[4,6,5,6],[6,6,10,6],[74,0,78,6],[18,3,18,5],[31,0,31,6],[44,0,44,6],[73,0,73,6],[59,0,59,6],[22,5,23,6],[22,3,23,4]]}
[null,false,false,null,null,null,null,null,"RESUMEN DE BENEFICIOS",null,null,null,null,null,null,null,"RESUMEN DE BENEFICIOS"]
[null,false,null," "," "," "]
[]
[]
["Cotización de Seguro Médico Internacional\nBupa Classic Care\nTarifas en US$ | Validas: 1 de enero de 2026",null,null,null,null,null,"REGIÓN"]
[]
[null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!W14=\"Guatemala\",\"GUATEMALA\",'INGRESO DE DATOS'!W14)","v":"GUATEMALA"}]
[]
[]
[]
[]
[]
["Nombre del asegurado principal",{"$f":"+'INGRESO DE DATOS'!$C$36","v":"John Doe"}]
[]
["Broker/Agente",{"$f":"+'INGRESO DE DATOS'!$C$44","v":"Agencia"}]
[]
["Número de Adultos en la Póliza",{"$f":"+'INGRESO DE DATOS'!$C$38","v":2},null,"Dependientes (menores de 24 años)",null,null,{"$f":"+'INGRESO DE DATOS'!$F$38","v":2}]
[null,null,null,{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
["Edad del Titular",{"$f":"+'INGRESO DE DATOS'!$C$40","v":32},null,"Edad del Cónyuge",null,null,{"$f":"+'INGRESO DE DATOS'!$F$40","v":46}]
[]
[]
[]
[null,null,null,"Fecha de Cotización:",null,{"$f":"NOW()","v":"2025-12-22T09:51:37.210"}]
[]
[]
[]
["DEdUCIBLES","PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
["Dentro del pais de residencia","n/a",1000,2000,5000,10000,20000]
["Fuera del pais de residencia","n/a",2000,3000,5000,10000,20000]
[]
[]
["TARIFAS ANUALES"]
["Prima de Titular","n/a",{"$f":"VLOOKUP($B$19,Tablas!$A$452:$H$514,4,TRUE)","v":5214.55},{"$f":"VLOOKUP($B$19,Tablas!$A$452:$H$514,5,TRUE)","v":4294},{"$f":"VLOOKUP($B$19,Tablas!$A$452:$H$514,6,TRUE)","v":2773.0499999999997},{"$f":"VLOOKUP($B$19,Tablas!$A$452:$H$514,7,TRUE)","v":1975.05},{"$f":"VLOOKUP($B$19,Tablas!$A$452:$H$514,8,TRUE)","v":1405.05}]
["Prima de Cónyuge","n/a",{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$452:$H$514,4,TRUE)))","v":7498.3499999999995},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$452:$H$514,5,TRUE)))","v":6417.25},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$452:$H$514,6,TRUE)))","v":4213.25},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$452:$H$514,7,TRUE)))","v":2887.0499999999997},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$452:$H$514,8,TRUE)))","v":2015.8999999999999}]
["Primas Hijos","n/a",{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$515:$H$517,4,TRUE)))","v":3485.5499999999997},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$515:$H$517,5,TRUE)))","v":1808.8},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$515:$H$517,6,TRUE)))","v":1409.8},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$515:$H$517,7,TRUE)))","v":994.65},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$515:$H$517,8,TRUE)))","v":688.75}]
["Rider: Complicaciones de  Maternidad","n/a",{"$f":"+IF($B$1=FALSE,0,Tablas!D518)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!E518)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!F518)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!G518)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!H518)","v":0}]
["Rider: Trasplante Organos","n/a",{"$f":"IF($C$1=FALSE,0,Tablas!D519)","v":0},{"$f":"IF($C$1=FALSE,0,Tablas!E519)","v":0},{"$f":"IF($C$1=FALSE,0,Tablas!F519)","v":0},{"$f":"IF($C$1=FALSE,0,Tablas!G519)","v":0},{"$f":"IF($C$1=FALSE,0,Tablas!H519)","v":0}]
["Rider: Eliminación de Deducible","n/a",{"$f":"IF($B$2=FALSE,0,Tablas!D520)","v":0},{"$f":"IF($B$2=FALSE,0,Tablas!E520)","v":0},{"$f":"IF($B$2=FALSE,0,Tablas!F520)","v":0},{"$f":"IF($B$2=FALSE,0,Tablas!G520)","v":0},{"$f":"IF($B$2=FALSE,0,Tablas!H520)","v":0}]
["TOTAL PRIMA NETA","n/a",{"$f":"SUM(C33:C38)","v":16198.449999999999},12520.05,8396.0999999999985,5856.7499999999991,4109.7]
["Costo Administrativo Annual","n/a",75,75,75,75,75]
["IVA (12%)","n/a",{"$f":"SUM(C39:C40)*'INGRESO DE DATOS'!$S$19","v":1952.8139999999999},{"$f":"SUM(D39:D40)*'INGRESO DE DATOS'!$S$19","v":1511.4059999999999},{"$f":"SUM(E39:E40)*'INGRESO DE DATOS'!$S$19","v":1016.5319999999998},{"$f":"SUM(F39:F40)*'INGRESO DE DATOS'!$S$19","v":711.80999999999983},{"$f":"SUM(G39:G40)*'INGRESO DE DATOS'!$S$19","v":502.16399999999999}]
["GRAN TOTAL :","n/a",{"$f":"SUM(C39:C41)","v":18226.263999999999},{"$f":"SUM(D39:D41)","v":14106.455999999998},{"$f":"SUM(E39:E41)","v":9487.6319999999978},{"$f":"SUM(F39:F41)","v":6643.5599999999986},{"$f":"SUM(G39:G41)","v":4686.8639999999996}]
[]
[]
["TARIFAS SEMESTRALES"]
["Prima de Titular","n/a",{"$f":"VLOOKUP($B$19,Tablas!$A$526:$H$588,4,TRUE)","v":2763.7115000000003},{"$f":"VLOOKUP($B$19,Tablas!$A$526:$H$588,5,TRUE)","v":2275.8200000000002},{"$f":"VLOOKUP($B$19,Tablas!$A$526:$H$588,6,TRUE)","v":1469.7165},{"$f":"VLOOKUP($B$19,Tablas!$A$526:$H$588,7,TRUE)","v":1046.7764999999999},{"$f":"VLOOKUP($B$19,Tablas!$A$526:$H$588,8,TRUE)","v":744.67650000000003}]
["Prima de Cónyuge","n/a",{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$526:$H$588,4,TRUE)))","v":3974.1255000000001},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$526:$H$588,5,TRUE)))","v":3401.1425000000004},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$526:$H$588,6,TRUE)))","v":2233.0225},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$526:$H$588,7,TRUE)))","v":1530.1364999999998},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$526:$H$588,8,TRUE)))","v":1068.4269999999999}]
["Primas Hijos","n/a",{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$589:$H$591,4,TRUE)))","v":1847.3415},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$589:$H$591,5,TRUE)))","v":958.66399999999999},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$589:$H$591,6,TRUE)))","v":747.19399999999996},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$589:$H$591,7,TRUE)))","v":527.16449999999998},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$589:$H$591,8,TRUE)))","v":365.03750000000002}]
["Rider: Complicaciones de  Maternidad","n/a",{"$f":"+IF($B$1=FALSE,0,Tablas!D592)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!E592)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!F592)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!G592)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!H592)","v":0}]
["Rider: Trasplante Organos","n/a",{"$f":"IF($C$1=FALSE,0,Tablas!D593)","v":0},{"$f":"IF($C$1=FALSE,0,Tablas!E593)","v":0},{"$f":"IF($C$1=FALSE,0,Tablas!F593)","v":0},{"$f":"IF($C$1=FALSE,0,Tablas!G593)","v":0},{"$f":"IF($C$1=FALSE,0,Tablas!H593)","v":0}]
["Rider: Eliminación de Deducible","n/a",{"$f":"IF($B$2=FALSE,0,Tablas!D594)","v":0},{"$f":"IF($B$2=FALSE,0,Tablas!E594)","v":0},{"$f":"IF($B$2=FALSE,0,Tablas!F594)","v":0},{"$f":"IF($B$2=FALSE,0,Tablas!G594)","v":0},{"$f":"IF($B$2=FALSE,0,Tablas!H594)","v":0}]
["TOTAL PRIMA NETA","n/a",{"$f":"SUM(C46:C51)","v":8585.1785},6635.6265000000003,4449.933,3104.0774999999994,2178.1410000000001]
["Costo Administrativo Anual ","n/a",75,75,75,75,75]
["IVA (12%)","n/a",{"$f":"SUM(C52:C53)*'INGRESO DE DATOS'!$S$19","v":1039.2214199999999},{"$f":"SUM(D52:D53)*'INGRESO DE DATOS'!$S$19","v":805.27517999999998},{"$f":"SUM(E52:E53)*'INGRESO DE DATOS'!$S$19","v":542.99195999999995},{"$f":"SUM(F52:F53)*'INGRESO DE DATOS'!$S$19","v":381.4892999999999},{"$f":"SUM(G52:G53)*'INGRESO DE DATOS'!$S$19","v":270.37691999999998}]
["TOTAL  (1ra Cuota)","n/a",{"$f":"SUM(C52:C54)","v":9699.3999199999998},{"$f":"SUM(D52:D54)","v":7515.9016799999999},5067.9249600000003,3560.5667999999991,2523.5179200000002]
["TOTAL  (2da Cuota)","n/a",{"$f":"C55-C53*'INGRESO DE DATOS'!$T$19","v":9615.3999199999998},{"$f":"D55-D53*'INGRESO DE DATOS'!$T$19","v":7431.9016799999999},{"$f":"E55-E53*'INGRESO DE DATOS'!$T$19","v":4983.9249600000003},{"$f":"F55-F53*'INGRESO DE DATOS'!$T$19","v":3476.5667999999991},{"$f":"G55-G53*'INGRESO DE DATOS'!$T$19","v":2439.5179200000002}]
["GRAN TOTAL","n/a",{"$f":"SUM(C55:C56)","v":19314.79984},{"$f":"SUM(D55:D56)","v":14947.80336},10051.849920000001,7037.1335999999983,4963.0358400000005]
[]
[]
["TARIFAS TRIMESTRALES"]
["Prima de Titular","n/a",{"$f":"VLOOKUP($B$19,Tablas!$A$600:$H$662,4,TRUE)","v":1434.0012500000003},{"$f":"VLOOKUP($B$19,Tablas!$A$600:$H$662,5,TRUE)","v":1180.8500000000001},{"$f":"VLOOKUP($B$19,Tablas!$A$600:$H$662,6,TRUE)","v":762.58875},{"$f":"VLOOKUP($B$19,Tablas!$A$600:$H$662,7,TRUE)","v":543.13875000000007},{"$f":"VLOOKUP($B$19,Tablas!$A$600:$H$662,8,TRUE)","v":386.38875000000002}]
["Prima de Cónyuge","n/a",{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$600:$H$662,4,TRUE)))","v":2062.0462499999999},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$600:$H$662,5,TRUE)))","v":1764.7437500000001},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$600:$H$662,6,TRUE)))","v":1158.6437500000002},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$600:$H$662,7,TRUE)))","v":793.93875000000003},{"$f":"IF($B$17=1,0,(VLOOKUP($G$19,Tablas!$A$600:$H$662,8,TRUE)))","v":554.37250000000006}]
["Primas Hijos","n/a",{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$663:$H$665,4,TRUE)))","v":958.52625},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$663:$H$665,5,TRUE)))","v":497.42},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$663:$H$665,6,TRUE)))","v":387.69499999999999},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$663:$H$665,7,TRUE)))","v":273.52875},{"$f":"IF($G$17=0,0,(VLOOKUP($G$17,Tablas!$A$663:$H$665,8,TRUE)))","v":189.40625000000003}]
["Rider: Complicaciones de  Maternidad","n/a",{"$f":"+IF($B$1=FALSE,0,Tablas!D666)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!E666)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!F666)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!G666)","v":0},{"$f":"+IF($B$1=FALSE,0,Tablas!H666)","v":0}]
["Rider: Trasplante Organos","n/a",{"$f":"IF($C$1=FALSE,0,Tablas!D667)","v":0},{"$f":"IF($C$1=FALSE,0,Tablas!E667)","v":0},{"$f":"IF($C$1=FALSE,0,Tablas!F667)","v":0},{"$f":"IF($C$1=FALSE,0,Tablas!G667)","v":0},{"$f":"IF($C$1=FALSE,0,Tablas!H667)","v":0}]
["Rider: Eliminación de Deducible","n/a",{"$f":"IF($B$2=FALSE,0,Tablas!D668)","v":0},{"$f":"IF($B$2=FALSE,0,Tablas!E668)","v":0},{"$f":"IF($B$2=FALSE,0,Tablas!F668)","v":0},{"$f":"IF($B$2=FALSE,0,Tablas!G668)","v":0},{"$f":"IF($B$2=FALSE,0,Tablas!H668)","v":0}]
["TOTAL PRIMA NETA","n/a",{"$f":"SUM(C61:C66)","v":4454.5737500000005},3443.0137500000001,2308.9275000000002,1610.60625,1130.1675]
["Costo Administrativo Anual ","n/a",75,75,75,75,75]
["IVA (12%)","n/a",{"$f":"SUM(C67:C68)*'INGRESO DE DATOS'!$S$19","v":543.54885000000002},{"$f":"SUM(D67:D68)*'INGRESO DE DATOS'!$S$19","v":422.16165000000001},{"$f":"SUM(E67:E68)*'INGRESO DE DATOS'!$S$19","v":286.07130000000001},{"$f":"SUM(F67:F68)*'INGRESO DE DATOS'!$S$19","v":202.27275},{"$f":"SUM(G67:G68)*'INGRESO DE DATOS'!$S$19","v":144.62010000000001}]
["TOTAL  (1ra Cuota)","n/a",{"$f":"SUM(C67:C69)","v":5073.1226000000006},{"$f":"SUM(D67:D69)","v":3940.1754000000001},2669.9988000000003,1887.8790000000001,1349.7876000000001]
["TOTAL  (2da a 4ta Cuota)","n/a",{"$f":"C70-C68*'INGRESO DE DATOS'!$T$19","v":4989.1226000000006},{"$f":"D70-D68*'INGRESO DE DATOS'!$T$19","v":3856.1754000000001},{"$f":"E70-E68*'INGRESO DE DATOS'!$T$19","v":2585.9988000000003},{"$f":"F70-F68*'INGRESO DE DATOS'!$T$19","v":1803.8790000000001},{"$f":"G70-G68*'INGRESO DE DATOS'!$T$19","v":1265.7876000000001}]
["GRAN TOTAL","n/a",{"$f":"C70+C71*3","v":20040.490400000002},{"$f":"D70+D71*3","v":15508.7016},{"$f":"E70+E71*3","v":10427.995200000001},7299.5160000000005,5147.1504000000004]
[]
[]
["Este presupuesto solamente tiene carácter informativo y en ningún momento expresa compromiso legal para suministrarle cobertura de seguro. La emisión de una póliza de seguro Bupa está sujeta a todas las evaluaciones de riesgo por parte de Bupa y a la recepción de todos los pagos de prima requeridos."]

{"sheet":"Resumen de Tarifas","index":7,"n_rows":46,"n_cols":9,"rows_kept":46,"cut":false,"hidden":false,"merged":[[4,0,10,7],[6,8,10,8],[4,8,5,8],[22,0,22,2],[23,0,23,2],[17,5,17,6],[25,0,25,2],[27,0,27,2],[16,5,16,7],[18,5,18,7],[44,0,44,2],[45,0,45,2],[42,0,42,2],[33,0,33,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[39,0,39,2],[34,0,34,2],[38,0,38,2],[40,0,40,2],[47,0,49,7],[12,12,12,17],[14,12,14,17],[11,2,11,7],[26,0,26,1],[12,1,12,8],[14,1,14,8],[41,0,41,2],[43,0,43,2],[28,0,28,2],[29,0,29,2],[26,2,26,8],[31,0,31,2],[32,0,32,2],[30,0,30,2],[21,0,21,2]]}
[]
[null,null,null,null," "," "," "]
[]
[]
["Cotización de Seguro Médico Internacional\nResumen de Tarifas\nTarifas en US$ | Validas: 1 de enero de 2026",null,null,null,null,null,null,null,"REGIÓN"]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!W14=\"Guatemala\",\"GUATEMALA\",'INGRESO DE DATOS'!W14)","v":"GUATEMALA"}]
[]
[]
[]
[]
[]
["Nombre del asegurado principal",{"$f":"+'INGRESO DE DATOS'!$C$36","v":"John Doe"}]
[]
["Broker/Agente",{"$f":"+'INGRESO DE DATOS'!$C$44","v":"Agencia"}]
[]
["Número de Adultos en la Póliza",{"$f":"+'INGRESO DE DATOS'!$C$38","v":2},null,null,null,"Dependientes (menores de 24 años)",null,null,{"$f":"+'INGRESO DE DATOS'!$F$38","v":2}]
[null,null,null,null,null,{"$f":"IF('INGRESO DE DATOS'!$P$2=TRUE, \"Cotización para dependiente de 24 años\",\"\")","v":""}]
["Edad del Titular",{"$f":"+'INGRESO DE DATOS'!$C$40","v":32},null,null,null,"Edad del Cónyuge",null,null,{"$f":"+'INGRESO DE DATOS'!$F$40","v":46}]
[]
[null,null,null,null," "," "," "]
["DEDUCIBLES",null,null,"PLAN 1","PLAN 2","PLAN 3","PLAN 4","PLAN 5","PLAN 6"]
["Dentro del pais de residencia",null,null,"n/a",1000,2000,5000,10000,20000]
["Fuera del pais de residencia",null,null,"n/a",2000,3000,5000,10000,20000]
[]
["PRODUCTOS"]
["Bupa Complete Care"]
["Tarifas Anuales",null,null,"n/a",{"$f":"'Bupa Complete Care'!H42","v":63586.879999999997},{"$f":"'Bupa Premium Care'!I46","v":30746.239999999998},{"$f":"'Bupa Premium Care'!J46","v":23884},{"$f":"'Bupa Premium Care'!K46","v":19237.12},{"$f":"'Bupa Premium Care'!L46","v":15139.04}]
["Tarifas Semestrales",null,null,"n/a",{"$f":"'Bupa Complete Care'!H56","v":67397.052800000005},{"$f":"'Bupa Complete Care'!I56","v":48616.736000000004},{"$f":"'Bupa Complete Care'!J56","v":36293.600000000006},{"$f":"'Bupa Complete Care'!K56","v":27529.689599999998},{"$f":"'Bupa Complete Care'!L56","v":21052.326400000002}]
["Tarifas Trimestrales",null,null,"n/a",{"$f":"'Bupa Complete Care'!H69","v":69937.168000000005},{"$f":"'Bupa Complete Care'!I69","v":50448.160000000003},{"$f":"'Bupa Complete Care'!J69","v":37660},{"$f":"'Bupa Complete Care'!K69","v":28565.376000000004},{"$f":"'Bupa Complete Care'!L69","v":21843.584000000006}]
["Bupa Premium Care"]
["Tarifas Anuales",null,null,"n/a",{"$f":"'Bupa Premium Care'!H46","v":39597.599999999999},{"$f":"'Bupa Premium Care'!I46","v":30746.239999999998},{"$f":"'Bupa Premium Care'!J46","v":23884},{"$f":"'Bupa Premium Care'!K46","v":19237.12},{"$f":"'Bupa Premium Care'!L46","v":15139.04}]
["Tarifas Semestrales",null,null,"n/a",{"$f":"'Bupa Premium Care'!H61","v":41968.416000000005},{"$f":"'Bupa Premium Care'!I61","v":32585.974400000003},{"$f":"'Bupa Premium Care'!J61","v":25312},{"$f":"'Bupa Premium Care'!K61","v":20386.307200000003},{"$f":"'Bupa Premium Care'!L61","v":16042.342400000001}]
["Tarifas Trimestrales",null,null,"n/a",{"$f":"'Bupa Premium Care'!H76","v":43548.959999999999},{"$f":"'Bupa Premium Care'!I76","v":33812.464000000007},{"$f":"'Bupa Premium Care'!J76","v":26264},{"$f":"'Bupa Premium Care'!K76","v":21152.431999999997},{"$f":"'Bupa Premium Care'!L76","v":16644.544000000002}]
["Bupa Secure Care"]
["Tarifas Anuales",null,null,"n/a",{"$f":"'Bupa Secure Care'!C39","v":25580.856},{"$f":"'Bupa Secure Care'!D39","v":18645.675999999999},{"$f":"'Bupa Secure Care'!E39","v":14639.24},{"$f":"'Bupa Secure Care'!F39","v":12076.82},{"$f":"'Bupa Secure Care'!G39","v":9094.3720000000012}]
["Tarifas Semestrales",null,null,"n/a",{"$f":"'Bupa Secure Care'!C53","v":40045.152000000009},{"$f":"'Bupa Secure Care'!D53","v":31322.793600000005},{"$f":"'Bupa Secure Care'!E53","v":23563.254400000002},{"$f":"'Bupa Secure Care'!F53","v":19932.7968},{"$f":"'Bupa Secure Care'!G53","v":15112.764800000001}]
["Tarifas Trimestrales",null,null,"n/a",{"$f":"'Bupa Secure Care'!C67","v":41553.12000000001},{"$f":"'Bupa Secure Care'!D67","v":32501.616000000002},{"$f":"'Bupa Secure Care'!E67","v":24449.263999999999},{"$f":"'Bupa Secure Care'!F67","v":20681.808000000001},{"$f":"'Bupa Secure Care'!G67","v":15679.888000000001}]
["Bupa Essential Care"]
["Tarifas Anuales",null,null,"n/a",{"$f":"'Bupa Essential Care'!C39","v":7712.32},{"$f":"'Bupa Essential Care'!D39","v":7180.152},{"$f":"'Bupa Essential Care'!E39","v":5210.4639999999999},{"$f":"'Bupa Essential Care'!F39","v":3942.4},{"$f":"'Bupa Essential Care'!G39","v":2955.1759999999995}]
["Tarifas Semestrales",null,null,"n/a",{"$f":"'Bupa Essential Care'!C53","v":8170.0192000000006},{"$f":"'Bupa Essential Care'!D53","v":7605.92112},{"$f":"'Bupa Essential Care'!E53","v":5518.0518400000001},{"$f":"'Bupa Essential Care'!F53","v":4173.9040000000005},{"$f":"'Bupa Essential Care'!G53","v":3127.4465600000003}]
["Tarifas Trimestrales",null,null,"n/a",{"$f":"'Bupa Essential Care'!C67","v":8475.152},{"$f":"'Bupa Essential Care'!D67","v":7889.7672000000002},{"$f":"'Bupa Essential Care'!E67","v":5723.1103999999996},{"$f":"'Bupa Essential Care'!F67","v":4328.2400000000007},{"$f":"'Bupa Essential Care'!G67","v":3242.2936}]
["Bupa Classic Care"]
["Tarifas Anuales",null,null,"n/a",{"$f":"'Bupa Classic Care'!C42","v":18226.263999999999},{"$f":"'Bupa Classic Care'!D42","v":14106.455999999998},{"$f":"'Bupa Classic Care'!E42","v":9487.6319999999978},{"$f":"'Bupa Classic Care'!F42","v":6643.5599999999986},{"$f":"'Bupa Classic Care'!G42","v":4686.8639999999996}]
["Tarifas Semestrales",null,null,"n/a",{"$f":"'Bupa Classic Care'!C57","v":19314.79984},{"$f":"'Bupa Classic Care'!D57","v":14947.80336},{"$f":"'Bupa Classic Care'!E57","v":10051.849920000001},{"$f":"'Bupa Classic Care'!F57","v":7037.1335999999983},{"$f":"'Bupa Classic Care'!G57","v":4963.0358400000005}]
["Tarifas Trimestrales",null,null,"n/a",{"$f":"'Bupa Classic Care'!C72","v":20040.490400000002},{"$f":"'Bupa Classic Care'!D72","v":15508.7016},{"$f":"'Bupa Classic Care'!E72","v":10427.995200000001},{"$f":"'Bupa Classic Care'!F72","v":7299.5160000000005},{"$f":"'Bupa Classic Care'!G72","v":5147.1504000000004}]

{"sheet":"Comparacion de Beneficios","index":8,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[[31,7,33,7],[39,5,41,5],[39,6,41,6],[38,7,41,7],[17,0,19,0],[32,6,33,6],[25,2,26,2],[25,3,26,3],[25,4,26,4],[31,2,33,2],[31,3,33,3],[32,4,33,4],[32,5,33,5],[86,0,87,0],[89,0,91,0],[9,0,11,0],[13,0,14,0],[15,0,16,0],[37,0,41,0],[24,0,26,0],[31,0,33,0],[0,0,4,7],[25,5,26,5],[25,6,26,6],[27,0,28,0],[29,0,30,0],[10,4,11,4],[10,5,11,5],[10,6,11,6],[10,7,11,7]]}
["2023 BUPA CARE COMPARACION DE BENEFICIOS"]

{"sheet":"Tablas","index":9,"n_rows":896,"n_cols":23,"rows_kept":896,"cut":false,"hidden":true,"merged":[[825,2,825,6],[826,0,826,1],[748,0,748,7],[748,16,748,17],[749,2,749,6],[750,0,750,1],[824,0,824,7],[824,16,824,17],[408,46,408,48],[675,0,675,1],[672,0,672,7],[672,10,672,11],[673,0,673,7],[673,16,673,17],[674,2,674,6],[408,49,408,51],[408,52,408,54],[522,0,522,7],[523,2,523,6],[408,27,408,29],[408,30,408,32],[408,33,408,35],[408,40,408,42],[408,43,408,45],[408,8,408,10],[408,11,408,13],[408,14,408,16],[408,21,408,23],[408,24,408,26],[406,38,406,54],[407,19,407,20],[407,21,407,25],[407,38,407,39],[407,40,407,44],[369,0,369,7],[370,2,370,6],[333,46,333,48],[333,49,333,51],[333,52,333,54],[333,27,333,29],[333,30,333,32],[333,33,333,35],[333,40,333,42],[333,43,333,45],[42,2,42,6],[43,0,43,1],[77,0,77,1],[148,0,148,7],[149,2,149,6],[150,0,150,1],[76,0,76,7],[183,0,183,7],[114,0,114,7],[115,2,115,6],[116,0,116,1],[257,38,257,54],[258,38,258,39],[258,40,258,44],[259,46,259,48],[259,49,259,51],[259,52,259,54],[447,0,447,7],[448,0,448,7],[331,19,331,35],[331,38,331,54],[332,19,332,20],[332,21,332,25],[332,38,332,39],[332,40,332,44],[333,8,333,10],[333,11,333,13],[333,14,333,16],[333,21,333,23],[333,24,333,26],[259,40,259,42],[259,43,259,45],[294,0,294,7],[295,2,295,6],[296,0,296,1],[1,8,1,9],[1,19,1,20],[1,4,1,5],[2,4,2,5],[524,0,524,1],[596,0,596,7],[597,2,597,6],[598,0,598,1],[5,0,5,7],[6,0,6,7],[7,2,7,6],[8,0,8,1],[113,0,113,7],[185,0,185,1],[449,2,449,6],[450,0,450,1],[371,0,371,1],[221,2,221,6],[222,0,222,1],[184,2,184,6],[406,19,406,35],[219,0,219,7],[220,0,220,7],[41,0,41,7]]}
[null,null,null,null,null,null,null,null,null,null,null,"Complete","Premium","Secure","Essential","Classic"]
[null,"REGIÓN",{"$f":"'INGRESO DE DATOS'!W14","v":"Guatemala"},null,"FACTOR SEMESTRAL :",null,0.53,null,"TOTAL DISCOUNT",null,{"$f":"'INGRESO DE DATOS'!O42","v":1},{"$f":"'INGRESO DE DATOS'!P42","v":1},{"$f":"'INGRESO DE DATOS'!Q42","v":1},{"$f":"'INGRESO DE DATOS'!R42","v":1},{"$f":"'INGRESO DE DATOS'!S42","v":0.85},{"$f":"'INGRESO DE DATOS'!T42","v":0.95},null,null,null,"Impuesto (14.94%)",null,{"$f":"14.94/100+1","v":1.1494}]
[null,null,null,null,"FACTOR TRIMESTRAL",null,0.27500000000000002]
[]
[]
["BUPA COMPLETE  CARE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,"CW1","CW2","CW3","CW4","CW5","CW6"]
[18,"18-24",null,{"$f":"R10","v":17504},{"$f":"S10","v":11991},8420,5816,4447,null,null,null,{"$f":"Guatemala!D9","v":17504},{"$f":"Guatemala!E9","v":11991},{"$f":"Guatemala!F9","v":8420},{"$f":"Guatemala!G9","v":5816},{"$f":"Guatemala!H9","v":4447},null,{"$f":"L10*$L$2","v":17504},{"$f":"M10*$L$2","v":11991},8420,5816,4447]
[25,"25-29",null,{"$f":"R11","v":18338},{"$f":"S11","v":13314},{"$f":"T11","v":9356},{"$f":"U11","v":6378},{"$f":"V11","v":4903},null,null,null,{"$f":"Guatemala!D10","v":18338},{"$f":"Guatemala!E10","v":13314},{"$f":"Guatemala!F10","v":9356},{"$f":"Guatemala!G10","v":6378},{"$f":"Guatemala!H10","v":4903},null,{"$f":"L11*$L$2","v":18338},{"$f":"M11*$L$2","v":13314},{"$f":"N11*$L$2","v":9356},{"$f":"O11*$L$2","v":6378},{"$f":"P11*$L$2","v":4903}]
[30,"30-34",null,19182,14266,10408,7750,5930,null,null,null,{"$f":"Guatemala!D11","v":19182},{"$f":"Guatemala!E11","v":14266},{"$f":"Guatemala!F11","v":10408},{"$f":"Guatemala!G11","v":7750},{"$f":"Guatemala!H11","v":5930},null,19182,14266,10408,7750,5930]
[35,"35-39",null,21460,15947,11686,8656,6611,null,null,null,{"$f":"Guatemala!D12","v":21460},{"$f":"Guatemala!E12","v":15947},{"$f":"Guatemala!F12","v":11686},{"$f":"Guatemala!G12","v":8656},{"$f":"Guatemala!H12","v":6611},null,21460,15947,11686,8656,6611]
[40,"40-44",null,24926,17504,12974,9565,7289,null,null,null,{"$f":"Guatemala!D13","v":24926},{"$f":"Guatemala!E13","v":17504},{"$f":"Guatemala!F13","v":12974},{"$f":"Guatemala!G13","v":9565},{"$f":"Guatemala!H13","v":7289},null,24926,17504,12974,9565,7289]
[45,"45-49",null,27808,19540,14487,10704,8201,null,null,null,{"$f":"Guatemala!D14","v":27808},{"$f":"Guatemala!E14","v":19540},{"$f":"Guatemala!F14","v":14487},{"$f":"Guatemala!G14","v":10704},{"$f":"Guatemala!H14","v":8201},null,27808,19540,14487,10704,8201]
[50,"50-54",null,36309,25771,19045,15251,11729,null,null,null,{"$f":"Guatemala!D15","v":36309},{"$f":"Guatemala!E15","v":25771},{"$f":"Guatemala!F15","v":19045},{"$f":"Guatemala!G15","v":15251},{"$f":"Guatemala!H15","v":11729},null,36309,25771,19045,15251,11729]
[55,"55-59",null,38703,27444,20328,16272,12408,null,null,null,{"$f":"Guatemala!D16","v":38703},{"$f":"Guatemala!E16","v":27444},{"$f":"Guatemala!F16","v":20328},{"$f":"Guatemala!G16","v":16272},{"$f":"Guatemala!H16","v":12408},null,38703,27444,20328,16272,12408]
[60,"60",null,42061,29844,23129,19343,15589,null,null,null,{"$f":"Guatemala!D17","v":42061},{"$f":"Guatemala!E17","v":29844},{"$f":"Guatemala!F17","v":23129},{"$f":"Guatemala!G17","v":19343},{"$f":"Guatemala!H17","v":15589},null,42061,29844,23129,19343,15589]
[61,"61",null,45173,32004,24763,20823,16729,null,null,null,{"$f":"Guatemala!D18","v":45173},{"$f":"Guatemala!E18","v":32004},{"$f":"Guatemala!F18","v":24763},{"$f":"Guatemala!G18","v":20823},{"$f":"Guatemala!H18","v":16729},null,45173,32004,24763,20823,16729]
[62,"62",null,49486,34994,27102,22750,18317,null,null,null,{"$f":"Guatemala!D19","v":49486},{"$f":"Guatemala!E19","v":34994},{"$f":"Guatemala!F19","v":27102},{"$f":"Guatemala!G19","v":22750},{"$f":"Guatemala!H19","v":18317},null,49486,34994,27102,22750,18317]
[63,"63",null,52601,37267,28853,24234,19455,null,null,null,{"$f":"Guatemala!D20","v":52601},{"$f":"Guatemala!E20","v":37267},{"$f":"Guatemala!F20","v":28853},{"$f":"Guatemala!G20","v":24234},{"$f":"Guatemala!H20","v":19455},null,52601,37267,28853,24234,19455]
[64,"64",null,56914,40265,31190,26167,21049,null,null,null,{"$f":"Guatemala!D21","v":56914},{"$f":"Guatemala!E21","v":40265},{"$f":"Guatemala!F21","v":31190},{"$f":"Guatemala!G21","v":26167},{"$f":"Guatemala!H21","v":21049},null,56914,40265,31190,26167,21049]
[65,"65",null,74408,52601,39476,34922,29687,null,null,null,{"$f":"Guatemala!D22","v":74408},{"$f":"Guatemala!E22","v":52601},{"$f":"Guatemala!F22","v":39476},{"$f":"Guatemala!G22","v":34922},{"$f":"Guatemala!H22","v":29687},null,74408,52601,39476,34922,29687]
[66,"66",null,86504,61110,45893,40609,34462,null,null,null,{"$f":"Guatemala!D23","v":86504},{"$f":"Guatemala!E23","v":61110},{"$f":"Guatemala!F23","v":45893},{"$f":"Guatemala!G23","v":40609},{"$f":"Guatemala!H23","v":34462},null,86504,61110,45893,40609,34462]
[67,"67",null,94410,66741,50095,44358,37650,null,null,null,{"$f":"Guatemala!D24","v":94410},{"$f":"Guatemala!E24","v":66741},{"$f":"Guatemala!F24","v":50095},{"$f":"Guatemala!G24","v":44358},{"$f":"Guatemala!H24","v":37650},null,94410,66741,50095,44358,37650]
[68,"68",null,104591,73924,55467,49132,41743,null,null,null,{"$f":"Guatemala!D25","v":104591},{"$f":"Guatemala!E25","v":73924},{"$f":"Guatemala!F25","v":55467},{"$f":"Guatemala!G25","v":49132},{"$f":"Guatemala!H25","v":41743},null,104591,73924,55467,49132,41743]
[69,"69",null,115015,81236,61073,54022,45831,null,null,null,{"$f":"Guatemala!D26","v":115015},{"$f":"Guatemala!E26","v":81236},{"$f":"Guatemala!F26","v":61073},{"$f":"Guatemala!G26","v":54022},{"$f":"Guatemala!H26","v":45831},null,115015,81236,61073,54022,45831]
[70,"70",null,141607,98958,71809,62891,53907,null,null,null,{"$f":"Guatemala!D27","v":141607},{"$f":"Guatemala!E27","v":98958},{"$f":"Guatemala!F27","v":71809},{"$f":"Guatemala!G27","v":62891},{"$f":"Guatemala!H27","v":53907},null,141607,98958,71809,62891,53907]
[71,"71",null,147118,102799,74618,65394,56068,null,null,null,{"$f":"Guatemala!D28","v":147118},{"$f":"Guatemala!E28","v":102799},{"$f":"Guatemala!F28","v":74618},{"$f":"Guatemala!G28","v":65394},{"$f":"Guatemala!H28","v":56068},null,147118,102799,74618,65394,56068]
[72,"72",null,151311,105790,76715,67210,57661,null,null,null,{"$f":"Guatemala!D29","v":151311},{"$f":"Guatemala!E29","v":105790},{"$f":"Guatemala!F29","v":76715},{"$f":"Guatemala!G29","v":67210},{"$f":"Guatemala!H29","v":57661},null,151311,105790,76715,67210,57661]
[73,"73",null,156823,109628,79523,69709,59820,null,null,null,{"$f":"Guatemala!D30","v":156823},{"$f":"Guatemala!E30","v":109628},{"$f":"Guatemala!F30","v":79523},{"$f":"Guatemala!G30","v":69709},{"$f":"Guatemala!H30","v":59820},null,156823,109628,79523,69709,59820]
[74,"74",null,159699,111541,81038,70962,60846,null,null,null,{"$f":"Guatemala!D31","v":159699},{"$f":"Guatemala!E31","v":111541},{"$f":"Guatemala!F31","v":81038},{"$f":"Guatemala!G31","v":70962},{"$f":"Guatemala!H31","v":60846},null,159699,111541,81038,70962,60846]
[75,"75+",null,166644,116448,84535,74035,63457,null,null,null,{"$f":"Guatemala!D32","v":166644},{"$f":"Guatemala!E32","v":116448},{"$f":"Guatemala!F32","v":84535},{"$f":"Guatemala!G32","v":74035},{"$f":"Guatemala!H32","v":63457},null,166644,116448,84535,74035,63457]
[1,"1 Child",null,6117,4438,3394,2849,2051,null,null,null,{"$f":"Guatemala!D33","v":6117},{"$f":"Guatemala!E33","v":4438},{"$f":"Guatemala!F33","v":3394},{"$f":"Guatemala!G33","v":2849},{"$f":"Guatemala!H33","v":2051},null,6117,4438,3394,2849,2051]
[2,"2 Children",null,9709,7074,5380,4439,3306,null,null,null,{"$f":"Guatemala!D34","v":9709},{"$f":"Guatemala!E34","v":7074},{"$f":"Guatemala!F34","v":5380},{"$f":"Guatemala!G34","v":4439},{"$f":"Guatemala!H34","v":3306},null,9709,7074,5380,4439,3306]
[3,"3+ Children",null,14137,10308,7948,6484,4787,null,null,null,{"$f":"Guatemala!D35","v":14137},{"$f":"Guatemala!E35","v":10308},{"$f":"Guatemala!F35","v":7948},{"$f":"Guatemala!G35","v":6484},{"$f":"Guatemala!H35","v":4787},null,14137,10308,7948,6484,4787]
[1,"Rider Comp. Maternidad",null,{"$f":"L37","v":0},{"$f":"M37","v":0},{"$f":"N37","v":225},{"$f":"O37","v":225},{"$f":"P37","v":225},null,null,null,0,0,225,225,225]
[1,"Transplante de organos",null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[null,null,null,0,0,0,0,0]
[]
[]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,"CW1","CW2","CW3","CW4","CW5","CW6"]
[18,"18-24",null,{"$f":"D10*$G$2","v":9277.1200000000008},{"$f":"E10*$G$2","v":6355.2300000000005},4462.6000000000004,3082.48,{"$f":"H10*$G$2","v":2356.9100000000003}]
[25,"25-29",null,{"$f":"D11*$G$2","v":9719.1400000000012},7056.42,4958.68,3380.34,2598.59]
[30,"30-34",null,{"$f":"D12*$G$2","v":10166.460000000001},7560.9800000000005,5516.2400000000007,4107.5,3142.9]
[35,"35-39",null,{"$f":"D13*$G$2","v":11373.800000000001},8451.91,6193.58,4587.68,3503.8300000000004]
[40,"40-44",null,{"$f":"D14*$G$2","v":13210.78},9277.1200000000008,6876.22,5069.45,3863.17]
[45,"45-49",null,{"$f":"D15*$G$2","v":14738.240000000002},10356.200000000001,7678.1100000000006,5673.12,4346.5300000000007]
[50,"50-54",null,{"$f":"D16*$G$2","v":19243.77},13658.630000000001,10093.85,8083.0300000000007,6216.37]
[55,"55-59",null,{"$f":"D17*$G$2","v":20512.59},14545.320000000002,10773.84,8624.16,6576.2400000000007]
[60,"60",null,{"$f":"D18*$G$2","v":22292.33},15817.320000000002,12258.37,10251.790000000001,8262.17]
[61,"61",null,{"$f":"D19*$G$2","v":23941.690000000002},16962.120000000003,13124.390000000001,11036.19,8866.3700000000008]
[62,"62",null,{"$f":"D20*$G$2","v":26227.58},18546.82,14364.060000000001,12057.5,9708.01]
[63,"63",null,{"$f":"D21*$G$2","v":27878.530000000002},19751.510000000002,15292.09,12844.02,10311.15]
[64,"64",null,{"$f":"D22*$G$2","v":30164.420000000002},21340.45,16530.7,13868.51,11155.970000000001]
[65,"65",null,{"$f":"D23*$G$2","v":39436.240000000005},27878.530000000002,20922.280000000002,18508.66,15734.11]
[66,"66",null,{"$f":"D24*$G$2","v":45847.12},32388.300000000003,24323.29,21522.77,18264.86]
[67,"67",null,{"$f":"D25*$G$2","v":50037.3},35372.730000000003,26550.350000000002,23509.74,19954.5]
[68,"68",null,{"$f":"D26*$G$2","v":55433.23},39179.72,29397.510000000002,26039.960000000003,22123.79]
[69,"69",null,{"$f":"D27*$G$2","v":60957.950000000004},43055.08,32368.690000000002,28631.66,24290.43]
[70,"70",null,{"$f":"D28*$G$2","v":75051.710000000006},52447.740000000005,38058.770000000004,33332.230000000003,28570.710000000003]
[71,"71",null,{"$f":"D29*$G$2","v":77972.540000000008},54483.47,39547.54,34658.82,29716.04]
[72,"72",null,{"$f":"D30*$G$2","v":80194.83},56068.700000000004,40658.950000000004,35621.300000000003,30560.33]
[73,"73",null,{"$f":"D31*$G$2","v":83116.19},58102.840000000004,42147.19,36945.770000000004,31704.600000000002]
[74,"74",null,{"$f":"D32*$G$2","v":84640.47},59116.73,42950.14,37609.86,32248.38]
[75,"75+",null,{"$f":"D33*$G$2","v":88321.32},61717.440000000002,44803.55,39238.550000000003,33632.21]
[1,"1 Child",null,{"$f":"D34*$G$2","v":3242.01},2352.1400000000003,1798.8200000000002,1509.97,1087.03]
[2,"2 Children",null,{"$f":"D35*$G$2","v":5145.7700000000004},3749.2200000000003,2851.4,2352.67,1752.18]
[3,"3+ Children",null,{"$f":"D36*$G$2","v":7492.6100000000006},5463.2400000000007,4212.4400000000005,3436.52,2537.11]
[1,"Rider Comp. Maternidad",null,{"$f":"D37*$G$2","v":0},0,119.25,119.25,119.25]
[1,"Transplante de organos",null,{"$f":"D38*$G$2","v":0},0,0,0,0]
[]
[]
[]
["TARIFAS TRIMESTRALES"]
["EDAD",null,"CW1","CW2","CW3","CW4","CW5","CW6"]
[18,"18-24",null,{"$f":"D10*$G$3","v":4813.6000000000004},{"$f":"E10*$G$3","v":3297.5250000000001},2315.5,1599.4,1222.9250000000002]
[25,"25-29",null,{"$f":"D11*$G$3","v":5042.9500000000007},3661.3500000000004,2572.9,1753.95,1348.325]
[30,"30-34",null,{"$f":"D12*$G$3","v":5275.05},3923.15,2862.2000000000003,2131.25,1630.7500000000002]
[35,"35-39",null,{"$f":"D13*$G$3","v":5901.5000000000009},4385.4250000000002,3213.65,2380.4,1818.0250000000001]
[40,"40-44",null,{"$f":"D14*$G$3","v":6854.6500000000005},4813.6000000000004,3567.8500000000004,2630.375,2004.4750000000001]
[45,"45-49",null,{"$f":"D15*$G$3","v":7647.2000000000007},5373.5,3983.9250000000002,2943.6000000000004,2255.2750000000001]
[50,"50-54",null,{"$f":"D16*$G$3","v":9984.9750000000004},7087.0250000000005,5237.375,4194.0250000000005,3225.4750000000004]
[55,"55-59",null,{"$f":"D17*$G$3","v":10643.325000000001},7547.1,5590.2000000000007,4474.8,3412.2000000000003]
[60,"60",null,{"$f":"D18*$G$3","v":11566.775000000001},8207.1,6360.4750000000004,5319.3250000000007,4286.9750000000004]
[61,"61",null,{"$f":"D19*$G$3","v":12422.575000000001},8801.1,6809.8250000000007,5726.3250000000007,4600.4750000000004]
[62,"62",null,{"$f":"D20*$G$3","v":13608.650000000001},9623.35,7453.05,6256.2500000000009,5037.1750000000002]
[63,"63",null,{"$f":"D21*$G$3","v":14465.275000000001},10248.425000000001,7934.5750000000007,6664.35,5350.125]
[64,"64",null,{"$f":"D22*$G$3","v":15651.35},11072.875,8577.25,7195.9250000000002,5788.4750000000004]
[65,"65",null,{"$f":"D23*$G$3","v":20462.2},14465.275000000001,10855.900000000001,9603.5500000000011,8163.9250000000011]
[66,"66",null,{"$f":"D24*$G$3","v":23788.600000000002},16805.25,12620.575000000001,11167.475,9477.0500000000011]
[67,"67",null,{"$f":"D25*$G$3","v":25962.750000000004},18353.775000000001,13776.125000000002,12198.45,10353.75]
[68,"68",null,{"$f":"D26*$G$3","v":28762.525000000001},20329.100000000002,15253.425000000001,13511.300000000001,11479.325000000001]
[69,"69",null,{"$f":"D27*$G$3","v":31629.125000000004},22339.9,16795.075000000001,14856.050000000001,12603.525000000001]
[70,"70",null,{"$f":"D28*$G$3","v":38941.925000000003},27213.45,19747.475000000002,17295.025000000001,14824.425000000001]
[71,"71",null,{"$f":"D29*$G$3","v":40457.450000000004},28269.725000000002,20519.95,17983.350000000002,15418.7]
[72,"72",null,{"$f":"D30*$G$3","v":41610.525000000001},29092.250000000004,21096.625,18482.75,15856.775000000001]
[73,"73",null,{"$f":"D31*$G$3","v":43126.325000000004},30147.7,21868.825000000001,19169.975000000002,16450.5]
[74,"74",null,{"$f":"D32*$G$3","v":43917.225000000006},30673.775000000001,22285.45,19514.550000000003,16732.650000000001]
[75,"75+",null,{"$f":"D33*$G$3","v":45827.100000000006},32023.200000000004,23247.125000000004,20359.625,17450.675000000003]
[1,"1 Child",null,{"$f":"D34*$G$3","v":1682.1750000000002},1220.45,933.35,783.47500000000002,564.02500000000009]
[2,"2 Children",null,{"$f":"D35*$G$3","v":2669.9750000000004},1945.3500000000001,1479.5000000000002,1220.7250000000001,909.15000000000009]
[3,"3+ Children",null,{"$f":"D36*$G$3","v":3887.6750000000002},2834.7000000000003,2185.7000000000003,1783.1000000000001,1316.4250000000002]
[1,"Rider Comp. Maternidad",null,{"$f":"D37*$G$3","v":0},0,61.875000000000007,61.875000000000007,61.875000000000007]
[1,"Transplante de organos",null,{"$f":"D38*$G$3","v":0},0,0,0,0]
[null,null,null,{"$f":"D39*$G$3","v":0},0,0,0,0]
[]
[]
[]
[]
[]
["BUPA SECURE CARE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,null,"SE2","SE3","SE4","SE5","SE6"]
[18,"18-24",null,{"$f":"R118","v":8564},{"$f":"S118","v":6707},5005,4254,3191,null,null,null,{"$f":"Guatemala!D48","v":8564},{"$f":"Guatemala!E48","v":6707},{"$f":"Guatemala!F48","v":5005},{"$f":"Guatemala!G48","v":4254},{"$f":"Guatemala!H48","v":3191},null,{"$f":"L118*$N$2","v":8564},{"$f":"M118*$N$2","v":6707},5005,4254,3191]
[25,"25-29",null,{"$f":"R119","v":9403},{"$f":"S119","v":7546},{"$f":"T119","v":5630},{"$f":"U119","v":4696},{"$f":"V119","v":3546},null,null,null,{"$f":"Guatemala!D49","v":9403},{"$f":"Guatemala!E49","v":7546},{"$f":"Guatemala!F49","v":5630},{"$f":"Guatemala!G49","v":4696},{"$f":"Guatemala!H49","v":3546},null,{"$f":"L119*$N$2","v":9403},{"$f":"M119*$N$2","v":7546},{"$f":"N119*$N$2","v":5630},{"$f":"O119*$N$2","v":4696},{"$f":"P119*$N$2","v":3546}]
[30,"30-34",null,10799,8846,6540,5486,4167,null,null,null,{"$f":"Guatemala!D50","v":10799},{"$f":"Guatemala!E50","v":8846},{"$f":"Guatemala!F50","v":6540},{"$f":"Guatemala!G50","v":5486},{"$f":"Guatemala!H50","v":4167},null,10799,8846,6540,5486,4167]
[35,"35-39",null,11917,9962,7269,6105,4599,null,null,null,{"$f":"Guatemala!D51","v":11917},{"$f":"Guatemala!E51","v":9962},{"$f":"Guatemala!F51","v":7269},{"$f":"Guatemala!G51","v":6105},{"$f":"Guatemala!H51","v":4599},null,11917,9962,7269,6105,4599]
[40,"40-44",null,13306,11358,8176,6901,5224,null,null,null,{"$f":"Guatemala!D52","v":13306},{"$f":"Guatemala!E52","v":11358},{"$f":"Guatemala!F52","v":8176},{"$f":"Guatemala!G52","v":6901},{"$f":"Guatemala!H52","v":5224},null,13306,11358,8176,6901,5224]
[45,"45-49",null,15356,13306,9534,8053,6019,null,null,null,{"$f":"Guatemala!D53","v":15356},{"$f":"Guatemala!E53","v":13306},{"$f":"Guatemala!F53","v":9534},{"$f":"Guatemala!G53","v":8053},{"$f":"Guatemala!H53","v":6019},null,15356,13306,9534,8053,6019]
[50,"50-54",null,16752,14614,10441,8760,6638,null,null,null,{"$f":"Guatemala!D54","v":16752},{"$f":"Guatemala!E54","v":14614},{"$f":"Guatemala!F54","v":10441},{"$f":"Guatemala!G54","v":8760},{"$f":"Guatemala!H54","v":6638},null,16752,14614,10441,8760,6638]
[55,"55-59",null,19723,17487,12342,10437,7789,null,null,null,{"$f":"Guatemala!D55","v":19723},{"$f":"Guatemala!E55","v":17487},{"$f":"Guatemala!F55","v":12342},{"$f":"Guatemala!G55","v":10437},{"$f":"Guatemala!H55","v":7789},null,19723,17487,12342,10437,7789]
[60,"60",null,20655,18701,13067,11057,8228,null,null,null,{"$f":"Guatemala!D56","v":20655},{"$f":"Guatemala!E56","v":18701},{"$f":"Guatemala!F56","v":13067},{"$f":"Guatemala!G56","v":11057},{"$f":"Guatemala!H56","v":8228},null,20655,18701,13067,11057,8228]
[61,"61",null,23257,21026,14792,12381,9289,null,null,null,{"$f":"Guatemala!D57","v":23257},{"$f":"Guatemala!E57","v":21026},{"$f":"Guatemala!F57","v":14792},{"$f":"Guatemala!G57","v":12381},{"$f":"Guatemala!H57","v":9289},null,23257,21026,14792,12381,9289]
[62,"62",null,25857,23351,16424,13794,10348,null,null,null,{"$f":"Guatemala!D58","v":25857},{"$f":"Guatemala!E58","v":23351},{"$f":"Guatemala!F58","v":16424},{"$f":"Guatemala!G58","v":13794},{"$f":"Guatemala!H58","v":10348},null,25857,23351,16424,13794,10348]
[63,"63",null,28375,25674,18055,15208,11406,null,null,null,{"$f":"Guatemala!D59","v":28375},{"$f":"Guatemala!E59","v":25674},{"$f":"Guatemala!F59","v":18055},{"$f":"Guatemala!G59","v":15208},{"$f":"Guatemala!H59","v":11406},null,28375,25674,18055,15208,11406]
[64,"64",null,30974,28091,19684,16615,12467,null,null,null,{"$f":"Guatemala!D60","v":30974},{"$f":"Guatemala!E60","v":28091},{"$f":"Guatemala!F60","v":19684},{"$f":"Guatemala!G60","v":16615},{"$f":"Guatemala!H60","v":12467},null,30974,28091,19684,16615,12467]
[65,"65",null,31069,28278,19868,16711,12467,null,null,null,{"$f":"Guatemala!D61","v":31069},{"$f":"Guatemala!E61","v":28278},{"$f":"Guatemala!F61","v":19868},{"$f":"Guatemala!G61","v":16711},{"$f":"Guatemala!H61","v":12467},null,31069,28278,19868,16711,12467]
[66,"66",null,31069,28558,19956,16797,12467,null,null,null,{"$f":"Guatemala!D62","v":31069},{"$f":"Guatemala!E62","v":28558},{"$f":"Guatemala!F62","v":19956},{"$f":"Guatemala!G62","v":16797},{"$f":"Guatemala!H62","v":12467},null,31069,28558,19956,16797,12467]
[67,"67",null,34505,31809,22131,18649,13883,null,null,null,{"$f":"Guatemala!D63","v":34505},{"$f":"Guatemala!E63","v":31809},{"$f":"Guatemala!F63","v":22131},{"$f":"Guatemala!G63","v":18649},{"$f":"Guatemala!H63","v":13883},null,34505,31809,22131,18649,13883]
[68,"68",null,37944,34971,24397,20506,15298,null,null,null,{"$f":"Guatemala!D64","v":37944},{"$f":"Guatemala!E64","v":34971},{"$f":"Guatemala!F64","v":24397},{"$f":"Guatemala!G64","v":20506},{"$f":"Guatemala!H64","v":15298},null,37944,34971,24397,20506,15298]
[69,"69",null,39713,36554,25489,21476,16004,null,null,null,{"$f":"Guatemala!D65","v":39713},{"$f":"Guatemala!E65","v":36554},{"$f":"Guatemala!F65","v":25489},{"$f":"Guatemala!G65","v":21476},{"$f":"Guatemala!H65","v":16004},null,39713,36554,25489,21476,16004]
[70,"70",null,39807,37113,25760,21649,16088,null,null,null,{"$f":"Guatemala!D66","v":39807},{"$f":"Guatemala!E66","v":37113},{"$f":"Guatemala!F66","v":25760},{"$f":"Guatemala!G66","v":21649},{"$f":"Guatemala!H66","v":16088},null,39807,37113,25760,21649,16088]
[71,"71",null,44739,41854,29022,24391,18124,null,null,null,{"$f":"Guatemala!D67","v":44739},{"$f":"Guatemala!E67","v":41854},{"$f":"Guatemala!F67","v":29022},{"$f":"Guatemala!G67","v":24391},{"$f":"Guatemala!H67","v":18124},null,44739,41854,29022,24391,18124]
[72,"72",null,49755,46504,32192,27040,20150,null,null,null,{"$f":"Guatemala!D68","v":49755},{"$f":"Guatemala!E68","v":46504},{"$f":"Guatemala!F68","v":32192},{"$f":"Guatemala!G68","v":27040},{"$f":"Guatemala!H68","v":20150},null,49755,46504,32192,27040,20150]
[73,"73",null,54777,51147,35462,29780,22183,null,null,null,{"$f":"Guatemala!D69","v":54777},{"$f":"Guatemala!E69","v":51147},{"$f":"Guatemala!F69","v":35462},{"$f":"Guatemala!G69","v":29780},{"$f":"Guatemala!H69","v":22183},null,54777,51147,35462,29780,22183]
[74,"74",null,59706,55798,38719,32515,24217,null,null,null,{"$f":"Guatemala!D70","v":59706},{"$f":"Guatemala!E70","v":55798},{"$f":"Guatemala!F70","v":38719},{"$f":"Guatemala!G70","v":32515},{"$f":"Guatemala!H70","v":24217},null,59706,55798,38719,32515,24217]
[75,"75+",null,65098,61196,42347,35521,26425,null,null,null,{"$f":"Guatemala!D71","v":65098},{"$f":"Guatemala!E71","v":61196},{"$f":"Guatemala!F71","v":42347},{"$f":"Guatemala!G71","v":35521},{"$f":"Guatemala!H71","v":26425},null,65098,61196,42347,35521,26425]
[1,"1 Child",null,4093,2425,2001,1684,1246,null,null,null,{"$f":"Guatemala!D72","v":4093},{"$f":"Guatemala!E72","v":2425},{"$f":"Guatemala!F72","v":2001},{"$f":"Guatemala!G72","v":1684},{"$f":"Guatemala!H72","v":1246},null,4093,2425,2001,1684,1246]
[2,"2 Children",null,6980,3636,3178,2655,1948,null,null,null,{"$f":"Guatemala!D73","v":6980},{"$f":"Guatemala!E73","v":3636},{"$f":"Guatemala!F73","v":3178},{"$f":"Guatemala!G73","v":2655},{"$f":"Guatemala!H73","v":1948},null,6980,3636,3178,2655,1948]
[3,"3+ Children",null,{"$f":"R144","v":10229},{"$f":"S144","v":5214},{"$f":"T144","v":4630},{"$f":"U144","v":3889},{"$f":"V144","v":2923},null,null,null,{"$f":"Guatemala!D74","v":10229},{"$f":"Guatemala!E74","v":5214},{"$f":"Guatemala!F74","v":4630},{"$f":"Guatemala!G74","v":3889},{"$f":"Guatemala!H74","v":2923},null,10229,5214,4630,3889,2923]
[1,"Rider Comp. Maternidad",null,{"$f":"L145","v":225},{"$f":"M145","v":225},225,225,225,null,null,null,225,225,225,225,225]
[1,"Transplante de organos",null,{"$f":"L146","v":300},{"$f":"M146","v":300},{"$f":"N146","v":300},{"$f":"O146","v":300},{"$f":"P146","v":300},null,null,null,300,300,300,300,300]
[]
[]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,null,"SE2","SE3","SE4","SE5","SE6"]
[18,"18-24",null,{"$f":"D118*$G$2","v":4538.92},{"$f":"E118*$G$2","v":3554.71},2652.65,2254.62,1691.23]
[25,"25-29",null,{"$f":"D119*$G$2","v":4983.59},3999.38,2983.9,2488.88,1879.38]
[30,"30-34",null,{"$f":"D120*$G$2","v":5723.47},4688.38,3466.2000000000003,2907.58,2208.5100000000002]
[35,"35-39",null,{"$f":"D121*$G$2","v":6316.01},5279.8600000000006,3852.57,3235.65,2437.4700000000003]
[40,"40-44",null,{"$f":"D122*$G$2","v":7052.18},6019.7400000000007,4333.2800000000007,3657.53,2768.7200000000003]
[45,"45-49",null,{"$f":"D123*$G$2","v":8138.68},7052.18,5053.0200000000004,4268.09,3190.07]
[50,"50-54",null,{"$f":"D124*$G$2","v":8878.5600000000013},7745.42,5533.7300000000005,4642.8,3518.1400000000003]
[55,"55-59",null,{"$f":"D125*$G$2","v":10453.19},9268.11,6541.26,5531.6100000000006,4128.17]
[60,"60",null,{"$f":"D126*$G$2","v":10947.150000000001},9911.5300000000007,6925.51,5860.21,4360.84]
[61,"61",null,{"$f":"D127*$G$2","v":12326.210000000001},11143.78,7839.76,6561.93,4923.17]
[62,"62",null,{"$f":"D128*$G$2","v":13704.210000000001},12376.03,8704.7200000000012,7310.8200000000006,5484.4400000000005]
[63,"63",null,{"$f":"D129*$G$2","v":15038.75},13607.220000000001,9569.15,8060.2400000000007,6045.18]
[64,"64",null,{"$f":"D130*$G$2","v":16416.22},14888.230000000001,10432.52,8805.9500000000007,6607.51]
[65,"65",null,{"$f":"D131*$G$2","v":16466.57},14987.34,10530.04,8856.83,6607.51]
[66,"66",null,{"$f":"D132*$G$2","v":16466.57},15135.740000000002,10576.68,8902.41,6607.51]
[67,"67",null,{"$f":"D133*$G$2","v":18287.650000000001},16858.77,11729.43,9883.9700000000012,7357.9900000000007]
[68,"68",null,{"$f":"D134*$G$2","v":20110.32},18534.63,12930.41,10868.18,8107.9400000000005]
[69,"69",null,{"$f":"D135*$G$2","v":21047.89},19373.620000000003,13509.17,11382.28,8482.1200000000008]
[70,"70",null,{"$f":"D136*$G$2","v":21097.710000000003},19669.89,13652.800000000001,11473.970000000001,8526.6400000000012]
[71,"71",null,{"$f":"D137*$G$2","v":23711.670000000002},22182.620000000003,15381.660000000002,12927.230000000001,9605.7200000000012]
[72,"72",null,{"$f":"D138*$G$2","v":26370.15},24647.120000000003,17061.760000000002,14331.2,10679.5]
[73,"73",null,{"$f":"D139*$G$2","v":29031.81},27107.91,18794.86,15783.400000000001,11756.99]
[74,"74",null,{"$f":"D140*$G$2","v":31644.18},29572.940000000002,20521.07,17232.95,12835.01]
[75,"75+",null,{"$f":"D141*$G$2","v":34501.94},32433.88,22443.91,18826.13,14005.25]
[1,"1 Child",null,{"$f":"D142*$G$2","v":2169.29},1285.25,1060.53,892.5200000000001,660.38]
[2,"2 Children",null,{"$f":"D143*$G$2","v":3699.4},1927.0800000000002,1684.3400000000001,1407.15,1032.44]
[3,"3+ Children",null,{"$f":"D144*$G$2","v":5421.37},2763.42,2453.9,2061.17,1549.19]
[1,"Rider Comp. Maternidad",null,{"$f":"D145*$G$2","v":119.25},119.25,119.25,119.25,119.25]
[1,"Transplante de organos",null,{"$f":"D146*$G$2","v":159},159,159,159,159]
[]
[]
[]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,null,"SE2","SE3","SE4","SE5","SE6"]
[18,"18-24",null,{"$f":"D118*$G$3","v":2355.1000000000004},{"$f":"E118*$G$3","v":1844.4250000000002},1376.375,1169.8500000000001,877.52500000000009]
[25,"25-29",null,{"$f":"D119*$G$3","v":2585.8250000000003},2075.15,1548.2500000000002,1291.4000000000001,975.15000000000009]
[30,"30-34",null,{"$f":"D120*$G$3","v":2969.7250000000004},2432.65,1798.5000000000002,1508.65,1145.9250000000002]
[35,"35-39",null,{"$f":"D121*$G$3","v":3277.1750000000002},2739.55,1998.9750000000001,1678.8750000000002,1264.7250000000001]
[40,"40-44",null,{"$f":"D122*$G$3","v":3659.15},3123.4500000000003,2248.4,1897.7750000000001,1436.6000000000001]
[45,"45-49",null,{"$f":"D123*$G$3","v":4222.9000000000005},3659.15,2621.8500000000004,2214.5750000000003,1655.2250000000001]
[50,"50-54",null,{"$f":"D124*$G$3","v":4606.8},4018.8500000000004,2871.2750000000001,2409,1825.45]
[55,"55-59",null,{"$f":"D125*$G$3","v":5423.8250000000007},4808.9250000000002,3394.05,2870.1750000000002,2141.9750000000004]
[60,"60",null,{"$f":"D126*$G$3","v":5680.1250000000009},5142.7750000000005,3593.4250000000002,3040.6750000000002,2262.7000000000003]
[61,"61",null,{"$f":"D127*$G$3","v":6395.6750000000002},5782.1500000000005,4067.8,3404.7750000000001,2554.4750000000004]
[62,"62",null,{"$f":"D128*$G$3","v":7110.6750000000002},6421.5250000000005,4516.6000000000004,3793.3500000000004,2845.7000000000003]
[63,"63",null,{"$f":"D129*$G$3","v":7803.1250000000009},7060.35,4965.125,4182.2000000000007,3136.65]
[64,"64",null,{"$f":"D130*$G$3","v":8517.85},7725.0250000000005,5413.1,4569.125,3428.4250000000002]
[65,"65",null,{"$f":"D131*$G$3","v":8543.9750000000004},7776.4500000000007,5463.7000000000007,4595.5250000000005,3428.4250000000002]
[66,"66",null,{"$f":"D132*$G$3","v":8543.9750000000004},7853.4500000000007,5487.9000000000005,4619.1750000000002,3428.4250000000002]
[67,"67",null,{"$f":"D133*$G$3","v":9488.875},8747.4750000000004,6086.0250000000005,5128.4750000000004,3817.8250000000003]
[68,"68",null,{"$f":"D134*$G$3","v":10434.6},9617.0250000000015,6709.1750000000002,5639.1500000000005,4206.9500000000007]
[69,"69",null,{"$f":"D135*$G$3","v":10921.075000000001},10052.35,7009.4750000000004,5905.9000000000005,4401.1000000000004]
[70,"70",null,{"$f":"D136*$G$3","v":10946.925000000001},10206.075000000001,7084.0000000000009,5953.4750000000004,4424.2000000000007]
[71,"71",null,{"$f":"D137*$G$3","v":12303.225},11509.85,7981.0500000000011,6707.5250000000005,4984.1000000000004]
[72,"72",null,{"$f":"D138*$G$3","v":13682.625000000002},12788.6,8852.8000000000011,7436.0000000000009,5541.25]
[73,"73",null,{"$f":"D139*$G$3","v":15063.675000000001},14065.425000000001,9752.0500000000011,8189.5000000000009,6100.3250000000007]
[74,"74",null,{"$f":"D140*$G$3","v":16419.150000000001},15344.45,10647.725,8941.625,6659.6750000000002]
[75,"75+",null,{"$f":"D141*$G$3","v":17901.95},16828.900000000001,11645.425000000001,9768.2750000000015,7266.8750000000009]
[1,"1 Child",null,{"$f":"D142*$G$3","v":1125.575},666.875,550.27500000000009,463.1,342.65000000000003]
[2,"2 Children",null,{"$f":"D143*$G$3","v":1919.5000000000002},999.90000000000009,873.95,730.12500000000011,535.70000000000005]
[3,"3+ Children",null,{"$f":"D144*$G$3","v":2812.9750000000004},1433.8500000000001,1273.25,1069.4750000000001,803.82500000000005]
[1,"Rider Comp. Maternidad",null,{"$f":"D145*$G$3","v":61.875000000000007},61.875000000000007,61.875000000000007,61.875000000000007,61.875000000000007]
[1,"Transplante de organos",null,{"$f":"D146*$G$3","v":82.5},82.5,82.5,82.5,82.5]
[]
[]
[]
[]
["BUPA ESSENTIAL CARE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,"ET1","ET2","ET3","ET4","ET5","ET6"]
[18,null,{"$f":"R224","v":1964},{"$f":"S224","v":1605.6499999999999},1488.35,1055.7,795.6,560.15,null,null,{"$f":"Guatemala!C86","v":1964},{"$f":"Guatemala!D86","v":1889},{"$f":"Guatemala!E86","v":1751},{"$f":"Guatemala!F86","v":1242},{"$f":"Guatemala!G86","v":936},{"$f":"Guatemala!H86","v":659},null,{"$f":"K224*M2","v":1964},{"$f":"L224*$O$2","v":1605.6499999999999},1488.35,1055.7,795.6,560.15]
[19,null,{"$f":"R225","v":1701.7},{"$f":"S225","v":1637.1},{"$f":"T225","v":1518.1},{"$f":"U225","v":1074.3999999999999},{"$f":"V225","v":795.6},{"$f":"W225","v":578},null,null,{"$f":"Guatemala!C87","v":2002},{"$f":"Guatemala!D87","v":1926},{"$f":"Guatemala!E87","v":1786},{"$f":"Guatemala!F87","v":1264},{"$f":"Guatemala!G87","v":936},{"$f":"Guatemala!H87","v":680},null,{"$f":"K225*$O$2","v":1701.7},{"$f":"L225*$O$2","v":1637.1},{"$f":"M225*$O$2","v":1518.1},{"$f":"N225*$O$2","v":1074.3999999999999},{"$f":"O225*$O$2","v":795.6},{"$f":"P225*$O$2","v":578}]
[20,null,1731.45,1666.85,1543.6,1093.95,816.85,578,null,null,{"$f":"Guatemala!C88","v":2037},{"$f":"Guatemala!D88","v":1961},{"$f":"Guatemala!E88","v":1816},{"$f":"Guatemala!F88","v":1287},{"$f":"Guatemala!G88","v":961},{"$f":"Guatemala!H88","v":680},null,1731.45,1666.85,1543.6,1093.95,816.85,578]
[21,null,1763.75,1695.75,1572.5,1113.5,835.55,599.25,null,null,{"$f":"Guatemala!C89","v":2075},{"$f":"Guatemala!D89","v":1995},{"$f":"Guatemala!E89","v":1850},{"$f":"Guatemala!F89","v":1310},{"$f":"Guatemala!G89","v":983},{"$f":"Guatemala!H89","v":705},null,1763.75,1695.75,1572.5,1113.5,835.55,599.25]
[22,null,1796.05,1727.2,1601.3999999999999,1135.5999999999999,856.8,599.25,null,null,{"$f":"Guatemala!C90","v":2113},{"$f":"Guatemala!D90","v":2032},{"$f":"Guatemala!E90","v":1884},{"$f":"Guatemala!F90","v":1336},{"$f":"Guatemala!G90","v":1008},{"$f":"Guatemala!H90","v":705},null,1796.05,1727.2,1601.3999999999999,1135.5999999999999,856.8,599.25]
[23,null,1824.1,1756.1,1626.8999999999999,1152.5999999999999,856.8,619.65,null,null,{"$f":"Guatemala!C91","v":2146},{"$f":"Guatemala!D91","v":2066},{"$f":"Guatemala!E91","v":1914},{"$f":"Guatemala!F91","v":1356},{"$f":"Guatemala!G91","v":1008},{"$f":"Guatemala!H91","v":729},null,1824.1,1756.1,1626.8999999999999,1152.5999999999999,856.8,619.65]
[24,null,1890.3999999999999,1817.3,1683.85,1195.0999999999999,876.35,637.5,null,null,{"$f":"Guatemala!C92","v":2224},{"$f":"Guatemala!D92","v":2138},{"$f":"Guatemala!E92","v":1981},{"$f":"Guatemala!F92","v":1406},{"$f":"Guatemala!G92","v":1031},{"$f":"Guatemala!H92","v":750},null,1890.3999999999999,1817.3,1683.85,1195.0999999999999,876.35,637.5]
[25,null,1921,1846.2,1712.75,1213.8,896.75,637.5,null,null,{"$f":"Guatemala!C93","v":2260},{"$f":"Guatemala!D93","v":2172},{"$f":"Guatemala!E93","v":2015},{"$f":"Guatemala!F93","v":1428},{"$f":"Guatemala!G93","v":1055},{"$f":"Guatemala!H93","v":750},null,1921,1846.2,1712.75,1213.8,896.75,637.5]
[26,null,1950.75,1877.6499999999999,1740.8,1233.3499999999999,915.44999999999993,657.9,null,null,{"$f":"Guatemala!C94","v":2295},{"$f":"Guatemala!D94","v":2209},{"$f":"Guatemala!E94","v":2048},{"$f":"Guatemala!F94","v":1451},{"$f":"Guatemala!G94","v":1077},{"$f":"Guatemala!H94","v":774},null,1950.75,1877.6499999999999,1740.8,1233.3499999999999,915.44999999999993,657.9]
[27,null,1985.6,1909.1,1768.85,1252.8999999999999,935.85,657.9,null,null,{"$f":"Guatemala!C95","v":2336},{"$f":"Guatemala!D95","v":2246},{"$f":"Guatemala!E95","v":2081},{"$f":"Guatemala!F95","v":1474},{"$f":"Guatemala!G95","v":1101},{"$f":"Guatemala!H95","v":774},null,1985.6,1909.1,1768.85,1252.8999999999999,935.85,657.9]
[28,null,2012.8,1936.3,1795.2,1272.45,956.25,677.44999999999993,null,null,{"$f":"Guatemala!C96","v":2368},{"$f":"Guatemala!D96","v":2278},{"$f":"Guatemala!E96","v":2112},{"$f":"Guatemala!F96","v":1497},{"$f":"Guatemala!G96","v":1125},{"$f":"Guatemala!H96","v":797},null,2012.8,1936.3,1795.2,1272.45,956.25,677.44999999999993]
[29,null,2077.4,1998.35,1853,1313.25,974.94999999999993,696.15,null,null,{"$f":"Guatemala!C97","v":2444},{"$f":"Guatemala!D97","v":2351},{"$f":"Guatemala!E97","v":2180},{"$f":"Guatemala!F97","v":1545},{"$f":"Guatemala!G97","v":1147},{"$f":"Guatemala!H97","v":819},null,2077.4,1998.35,1853,1313.25,974.94999999999993,696.15]
[30,null,2142.85,2059.5499999999997,1909.1,1353.2,996.19999999999993,718.25,null,null,{"$f":"Guatemala!C98","v":2521},{"$f":"Guatemala!D98","v":2423},{"$f":"Guatemala!E98","v":2246},{"$f":"Guatemala!F98","v":1592},{"$f":"Guatemala!G98","v":1172},{"$f":"Guatemala!H98","v":845},null,2142.85,2059.5499999999997,1909.1,1353.2,996.19999999999993,718.25]
[31,null,2174.2999999999997,2089.2999999999997,1938,1373.6,1016.6,718.25,null,null,{"$f":"Guatemala!C99","v":2558},{"$f":"Guatemala!D99","v":2458},{"$f":"Guatemala!E99","v":2280},{"$f":"Guatemala!F99","v":1616},{"$f":"Guatemala!G99","v":1196},{"$f":"Guatemala!H99","v":845},null,2174.2999999999997,2089.2999999999997,1938,1373.6,1016.6,718.25]
[32,null,2235.5,2150.5,1993.25,1413.55,1035.3,734.4,null,null,{"$f":"Guatemala!C100","v":2630},{"$f":"Guatemala!D100","v":2530},{"$f":"Guatemala!E100","v":2345},{"$f":"Guatemala!F100","v":1663},{"$f":"Guatemala!G100","v":1218},{"$f":"Guatemala!H100","v":864},null,2235.5,2150.5,1993.25,1413.55,1035.3,734.4]
[33,null,2298.4,2210,2049.35,1451.8,1055.7,756.5,null,null,{"$f":"Guatemala!C101","v":2704},{"$f":"Guatemala!D101","v":2600},{"$f":"Guatemala!E101","v":2411},{"$f":"Guatemala!F101","v":1708},{"$f":"Guatemala!G101","v":1242},{"$f":"Guatemala!H101","v":890},null,2298.4,2210,2049.35,1451.8,1055.7,756.5]
[34,null,2362.15,2272.0499999999997,2106.2999999999997,1490.8999999999999,1093.95,777.75,null,null,{"$f":"Guatemala!C102","v":2779},{"$f":"Guatemala!D102","v":2673},{"$f":"Guatemala!E102","v":2478},{"$f":"Guatemala!F102","v":1754},{"$f":"Guatemala!G102","v":1287},{"$f":"Guatemala!H102","v":915},null,2362.15,2272.0499999999997,2106.2999999999997,1490.8999999999999,1093.95,777.75]
[35,null,2423.35,2329,2161.5499999999997,1530,1113.5,795.6,null,null,{"$f":"Guatemala!C103","v":2851},{"$f":"Guatemala!D103","v":2740},{"$f":"Guatemala!E103","v":2543},{"$f":"Guatemala!F103","v":1800},{"$f":"Guatemala!G103","v":1310},{"$f":"Guatemala!H103","v":936},null,2423.35,2329,2161.5499999999997,1530,1113.5,795.6]
[36,null,2487.9499999999998,2391.9,2218.5,1569.95,1152.5999999999999,816.85,null,null,{"$f":"Guatemala!C104","v":2927},{"$f":"Guatemala!D104","v":2814},{"$f":"Guatemala!E104","v":2610},{"$f":"Guatemala!F104","v":1847},{"$f":"Guatemala!G104","v":1356},{"$f":"Guatemala!H104","v":961},null,2487.9499999999998,2391.9,2218.5,1569.95,1152.5999999999999,816.85]
[37,null,2550,2452.25,2272.9,1608.2,1173,835.55,null,null,{"$f":"Guatemala!C105","v":3000},{"$f":"Guatemala!D105","v":2885},{"$f":"Guatemala!E105","v":2674},{"$f":"Guatemala!F105","v":1892},{"$f":"Guatemala!G105","v":1380},{"$f":"Guatemala!H105","v":983},null,2550,2452.25,2272.9,1608.2,1173,835.55]
[38,null,2646.0499999999997,2544.9,2359.6,1670.25,1213.8,856.8,null,null,{"$f":"Guatemala!C106","v":3113},{"$f":"Guatemala!D106","v":2994},{"$f":"Guatemala!E106","v":2776},{"$f":"Guatemala!F106","v":1965},{"$f":"Guatemala!G106","v":1428},{"$f":"Guatemala!H106","v":1008},null,2646.0499999999997,2544.9,2359.6,1670.25,1213.8,856.8]
[39,null,2738.7,2632.45,2441.1999999999998,1728.8999999999999,1252.8999999999999,876.35,null,null,{"$f":"Guatemala!C107","v":3222},{"$f":"Guatemala!D107","v":3097},{"$f":"Guatemala!E107","v":2872},{"$f":"Guatemala!F107","v":2034},{"$f":"Guatemala!G107","v":1474},{"$f":"Guatemala!H107","v":1031},null,2738.7,2632.45,2441.1999999999998,1728.8999999999999,1252.8999999999999,876.35]
[40,null,2803.2999999999997,2694.5,2499.85,1768.85,1272.45,896.75,null,null,{"$f":"Guatemala!C108","v":3298},{"$f":"Guatemala!D108","v":3170},{"$f":"Guatemala!E108","v":2941},{"$f":"Guatemala!F108","v":2081},{"$f":"Guatemala!G108","v":1497},{"$f":"Guatemala!H108","v":1055},null,2803.2999999999997,2694.5,2499.85,1768.85,1272.45,896.75]
[41,null,2895.95,2785.45,2582.2999999999997,1828.35,1313.25,915.44999999999993,null,null,{"$f":"Guatemala!C109","v":3407},{"$f":"Guatemala!D109","v":3277},{"$f":"Guatemala!E109","v":3038},{"$f":"Guatemala!F109","v":2151},{"$f":"Guatemala!G109","v":1545},{"$f":"Guatemala!H109","v":1077},null,2895.95,2785.45,2582.2999999999997,1828.35,1313.25,915.44999999999993]
[42,null,2988.6,2873.85,2664.75,1887,1353.2,935.85,null,null,{"$f":"Guatemala!C110","v":3516},{"$f":"Guatemala!D110","v":3381},{"$f":"Guatemala!E110","v":3135},{"$f":"Guatemala!F110","v":2220},{"$f":"Guatemala!G110","v":1592},{"$f":"Guatemala!H110","v":1101},null,2988.6,2873.85,2664.75,1887,1353.2,935.85]
[43,null,3082.1,2966.5,2748.0499999999997,1946.5,1390.6,974.94999999999993,null,null,{"$f":"Guatemala!C111","v":3626},{"$f":"Guatemala!D111","v":3490},{"$f":"Guatemala!E111","v":3233},{"$f":"Guatemala!F111","v":2290},{"$f":"Guatemala!G111","v":1636},{"$f":"Guatemala!H111","v":1147},null,3082.1,2966.5,2748.0499999999997,1946.5,1390.6,974.94999999999993]
[44,null,3208.75,3086.35,2859.4,2025.55,1433.95,996.19999999999993,null,null,{"$f":"Guatemala!C112","v":3775},{"$f":"Guatemala!D112","v":3631},{"$f":"Guatemala!E112","v":3364},{"$f":"Guatemala!F112","v":2383},{"$f":"Guatemala!G112","v":1687},{"$f":"Guatemala!H112","v":1172},null,3208.75,3086.35,2859.4,2025.55,1433.95,996.19999999999993]
[45,null,3302.25,3175.6,2945.25,2085.9,1473.8999999999999,1035.3,null,null,{"$f":"Guatemala!C113","v":3885},{"$f":"Guatemala!D113","v":3736},{"$f":"Guatemala!E113","v":3465},{"$f":"Guatemala!F113","v":2454},{"$f":"Guatemala!G113","v":1734},{"$f":"Guatemala!H113","v":1218},null,3302.25,3175.6,2945.25,2085.9,1473.8999999999999,1035.3]
[46,null,3398.2999999999997,3267.4,3030.25,2145.4,1510.45,1055.7,null,null,{"$f":"Guatemala!C114","v":3998},{"$f":"Guatemala!D114","v":3844},{"$f":"Guatemala!E114","v":3565},{"$f":"Guatemala!F114","v":2524},{"$f":"Guatemala!G114","v":1777},{"$f":"Guatemala!H114","v":1242},null,3398.2999999999997,3267.4,3030.25,2145.4,1510.45,1055.7]
[47,null,3523.25,3388.1,3140.75,2225.2999999999997,1550.3999999999999,1074.3999999999999,null,null,{"$f":"Guatemala!C115","v":4145},{"$f":"Guatemala!D115","v":3986},{"$f":"Guatemala!E115","v":3695},{"$f":"Guatemala!F115","v":2618},{"$f":"Guatemala!G115","v":1824},{"$f":"Guatemala!H115","v":1264},null,3523.25,3388.1,3140.75,2225.2999999999997,1550.3999999999999,1074.3999999999999]
[48,null,3679.65,3540.25,3281.85,2323.9,1608.2,1113.5,null,null,{"$f":"Guatemala!C116","v":4329},{"$f":"Guatemala!D116","v":4165},{"$f":"Guatemala!E116","v":3861},{"$f":"Guatemala!F116","v":2734},{"$f":"Guatemala!G116","v":1892},{"$f":"Guatemala!H116","v":1310},null,3679.65,3540.25,3281.85,2323.9,1608.2,1113.5]
[49,null,3806.2999999999997,3662.65,3393.2,2404.65,1670.25,1152.5999999999999,null,null,{"$f":"Guatemala!C117","v":4478},{"$f":"Guatemala!D117","v":4309},{"$f":"Guatemala!E117","v":3992},{"$f":"Guatemala!F117","v":2829},{"$f":"Guatemala!G117","v":1965},{"$f":"Guatemala!H117","v":1356},null,3806.2999999999997,3662.65,3393.2,2404.65,1670.25,1152.5999999999999]
[50,null,3962.7,3811.4,3533.45,2503.25,1728.8999999999999,1173,null,null,{"$f":"Guatemala!C118","v":4662},{"$f":"Guatemala!D118","v":4484},{"$f":"Guatemala!E118","v":4157},{"$f":"Guatemala!F118","v":2945},{"$f":"Guatemala!G118","v":2034},{"$f":"Guatemala!H118","v":1380},null,3962.7,3811.4,3533.45,2503.25,1728.8999999999999,1173]
[51,null,4122.5,3963.5499999999997,3676.25,2602.6999999999998,1789.25,1213.8,null,null,{"$f":"Guatemala!C119","v":4850},{"$f":"Guatemala!D119","v":4663},{"$f":"Guatemala!E119","v":4325},{"$f":"Guatemala!F119","v":3062},{"$f":"Guatemala!G119","v":2105},{"$f":"Guatemala!H119","v":1428},null,4122.5,3963.5499999999997,3676.25,2602.6999999999998,1789.25,1213.8]
[52,null,4246.5999999999995,4083.4,3785.9,2681.75,1847.05,1252.8999999999999,null,null,{"$f":"Guatemala!C120","v":4996},{"$f":"Guatemala!D120","v":4804},{"$f":"Guatemala!E120","v":4454},{"$f":"Guatemala!F120","v":3155},{"$f":"Guatemala!G120","v":2173},{"$f":"Guatemala!H120","v":1474},null,4246.5999999999995,4083.4,3785.9,2681.75,1847.05,1252.8999999999999]
[53,null,4435.3,4265.3,3954.2,2798.2,1909.1,1294.55,null,null,{"$f":"Guatemala!C121","v":5218},{"$f":"Guatemala!D121","v":5018},{"$f":"Guatemala!E121","v":4652},{"$f":"Guatemala!F121","v":3292},{"$f":"Guatemala!G121","v":2246},{"$f":"Guatemala!H121","v":1523},null,4435.3,4265.3,3954.2,2798.2,1909.1,1294.55]
[54,null,4625.7,4448.05,4123.3499999999995,2919.75,1985.6,1313.25,"CR3",null,{"$f":"Guatemala!C122","v":5442},{"$f":"Guatemala!D122","v":5233},{"$f":"Guatemala!E122","v":4851},{"$f":"Guatemala!F122","v":3435},{"$f":"Guatemala!G122","v":2336},{"$f":"Guatemala!H122","v":1545},null,4625.7,4448.05,4123.3499999999995,2919.75,1985.6,1313.25]
[55,null,4810.1499999999996,4627.3999999999996,4289.0999999999995,3037.0499999999997,2046.8,1353.2,"INDIVIDUAL","2 PERSONAS",{"$f":"Guatemala!C123","v":5659},{"$f":"Guatemala!D123","v":5444},{"$f":"Guatemala!E123","v":5046},{"$f":"Guatemala!F123","v":3573},{"$f":"Guatemala!G123","v":2408},{"$f":"Guatemala!H123","v":1592},"FAMILIAR",4810.1499999999996,4627.3999999999996,4289.0999999999995,3037.0499999999997,2046.8,1353.2]
[56,null,5001.3999999999996,4809.3,4460.8,3158.6,2125.85,1390.6,{"$f":"AU262","v":0},0,{"$f":"Guatemala!C124","v":5884},{"$f":"Guatemala!D124","v":5658},{"$f":"Guatemala!E124","v":5248},{"$f":"Guatemala!F124","v":3716},{"$f":"Guatemala!G124","v":2501},{"$f":"Guatemala!H124","v":1636},0,5001.3999999999996,4809.3,4460.8,3158.6,2125.85,1390.6]
[57,null,5188.3999999999996,4989.5,4625.7,3275.9,2206.6,1433.95,0,0,{"$f":"Guatemala!C125","v":6104},{"$f":"Guatemala!D125","v":5870},{"$f":"Guatemala!E125","v":5442},{"$f":"Guatemala!F125","v":3854},{"$f":"Guatemala!G125","v":2596},{"$f":"Guatemala!H125","v":1687},0,5188.3999999999996,4989.5,4625.7,3275.9,2206.6,1433.95]
[58,null,5474,5263.2,4879.8499999999995,3455.25,2285.65,1473.8999999999999,null,null,{"$f":"Guatemala!C126","v":6440},{"$f":"Guatemala!D126","v":6192},{"$f":"Guatemala!E126","v":5741},{"$f":"Guatemala!F126","v":4065},{"$f":"Guatemala!G126","v":2689},{"$f":"Guatemala!H126","v":1734},null,5474,5263.2,4879.8499999999995,3455.25,2285.65,1473.8999999999999]
[59,null,5723.9,5505.45,5103.3999999999996,3614.2,2384.25,1510.45,null,null,{"$f":"Guatemala!C127","v":6734},{"$f":"Guatemala!D127","v":6477},{"$f":"Guatemala!E127","v":6004},{"$f":"Guatemala!F127","v":4252},{"$f":"Guatemala!G127","v":2805},{"$f":"Guatemala!H127","v":1777},null,5723.9,5505.45,5103.3999999999996,3614.2,2384.25,1510.45]
[60,null,5974.65,5746,5326.0999999999995,3772.2999999999997,2484.5499999999997,1569.95,null,null,{"$f":"Guatemala!C128","v":7029},{"$f":"Guatemala!D128","v":6760},{"$f":"Guatemala!E128","v":6266},{"$f":"Guatemala!F128","v":4438},{"$f":"Guatemala!G128","v":2923},{"$f":"Guatemala!H128","v":1847},null,5974.65,5746,5326.0999999999995,3772.2999999999997,2484.5499999999997,1569.95]
[61,null,6320.5999999999995,6078.3499999999995,5635.5,3992.45,2602.6999999999998,1608.2,null,null,{"$f":"Guatemala!C129","v":7436},{"$f":"Guatemala!D129","v":7151},{"$f":"Guatemala!E129","v":6630},{"$f":"Guatemala!F129","v":4697},{"$f":"Guatemala!G129","v":3062},{"$f":"Guatemala!H129","v":1892},null,6320.5999999999995,6078.3499999999995,5635.5,3992.45,2602.6999999999998,1608.2]
[62,null,6793.2,6533.0999999999995,6056.25,4287.3999999999996,2782.0499999999997,1688.1,null,null,{"$f":"Guatemala!C130","v":7992},{"$f":"Guatemala!D130","v":7686},{"$f":"Guatemala!E130","v":7125},{"$f":"Guatemala!F130","v":5044},{"$f":"Guatemala!G130","v":3273},{"$f":"Guatemala!H130","v":1986},null,6793.2,6533.0999999999995,6056.25,4287.3999999999996,2782.0499999999997,1688.1]
[63,null,7454.5,7167.2,6645.3,4705.5999999999995,3037.0499999999997,1768.85,null,null,{"$f":"Guatemala!C131","v":8770},{"$f":"Guatemala!D131","v":8432},{"$f":"Guatemala!E131","v":7818},{"$f":"Guatemala!F131","v":5536},{"$f":"Guatemala!G131","v":3573},{"$f":"Guatemala!H131","v":2081},null,7454.5,7167.2,6645.3,4705.5999999999995,3037.0499999999997,1768.85]
[64,null,8364,8045.25,7457.05,5280.2,3397.45,1887,null,null,{"$f":"Guatemala!C132","v":9840},{"$f":"Guatemala!D132","v":9465},{"$f":"Guatemala!E132","v":8773},{"$f":"Guatemala!F132","v":6212},{"$f":"Guatemala!G132","v":3997},{"$f":"Guatemala!H132","v":2220},null,8364,8045.25,7457.05,5280.2,3397.45,1887]
[65,null,9528.5,9162.15,8493.1999999999989,6013.75,3853.0499999999997,2067.1999999999998,null,null,{"$f":"Guatemala!C133","v":11210},{"$f":"Guatemala!D133","v":10779},{"$f":"Guatemala!E133","v":9992},{"$f":"Guatemala!F133","v":7075},{"$f":"Guatemala!G133","v":4533},{"$f":"Guatemala!H133","v":2432},null,9528.5,9162.15,8493.1999999999989,6013.75,3853.0499999999997,2067.1999999999998]
[66,null,10942.05,10523,9755.4499999999989,6907.0999999999995,4387.7,2285.65,null,null,{"$f":"Guatemala!C134","v":12873},{"$f":"Guatemala!D134","v":12380},{"$f":"Guatemala!E134","v":11477},{"$f":"Guatemala!F134","v":8126},{"$f":"Guatemala!G134","v":5162},{"$f":"Guatemala!H134","v":2689},null,10942.05,10523,9755.4499999999989,6907.0999999999995,4387.7,2285.65]
[67,null,12577.449999999999,12095.5,11212.35,7939.8499999999995,5004.8,2582.2999999999997,null,null,{"$f":"Guatemala!C135","v":14797},{"$f":"Guatemala!D135","v":14230},{"$f":"Guatemala!E135","v":13191},{"$f":"Guatemala!F135","v":9341},{"$f":"Guatemala!G135","v":5888},{"$f":"Guatemala!H135","v":3038},null,12577.449999999999,12095.5,11212.35,7939.8499999999995,5004.8,2582.2999999999997]
[68,null,14305.5,13758.1,12753.4,9029.5499999999993,5677.15,2899.35,null,null,{"$f":"Guatemala!C136","v":16830},{"$f":"Guatemala!D136","v":16186},{"$f":"Guatemala!E136","v":15004},{"$f":"Guatemala!F136","v":10623},{"$f":"Guatemala!G136","v":6679},{"$f":"Guatemala!H136","v":3411},null,14305.5,13758.1,12753.4,9029.5499999999993,5677.15,2899.35]
[69,null,16127.05,15509.949999999999,14376.9,10180.449999999999,6392,3258.0499999999997,null,null,{"$f":"Guatemala!C137","v":18973},{"$f":"Guatemala!D137","v":18247},{"$f":"Guatemala!E137","v":16914},{"$f":"Guatemala!F137","v":11977},{"$f":"Guatemala!G137","v":7520},{"$f":"Guatemala!H137","v":3833},null,16127.05,15509.949999999999,14376.9,10180.449999999999,6392,3258.0499999999997]
[70,null,18075.25,17383.349999999999,16115.15,11410.4,7185.9,3633.75,null,null,{"$f":"Guatemala!C138","v":21265},{"$f":"Guatemala!D138","v":20451},{"$f":"Guatemala!E138","v":18959},{"$f":"Guatemala!F138","v":13424},{"$f":"Guatemala!G138","v":8454},{"$f":"Guatemala!H138","v":4275},null,18075.25,17383.349999999999,16115.15,11410.4,7185.9,3633.75]
[71,null,20119.5,19347.7,17936.7,12699,8018.05,4031.5499999999997,null,null,{"$f":"Guatemala!C139","v":23670},{"$f":"Guatemala!D139","v":22762},{"$f":"Guatemala!E139","v":21102},{"$f":"Guatemala!F139","v":14940},{"$f":"Guatemala!G139","v":9433},{"$f":"Guatemala!H139","v":4743},null,20119.5,19347.7,17936.7,12699,8018.05,4031.5499999999997]
[72,null,22256.399999999998,21403.85,19841.55,14049.65,8909.6999999999989,4448.05,null,null,{"$f":"Guatemala!C140","v":26184},{"$f":"Guatemala!D140","v":25181},{"$f":"Guatemala!E140","v":23343},{"$f":"Guatemala!F140","v":16529},{"$f":"Guatemala!G140","v":10482},{"$f":"Guatemala!H140","v":5233},null,22256.399999999998,21403.85,19841.55,14049.65,8909.6999999999989,4448.05]
[73,null,24520.799999999999,23583.25,21860.3,15478.5,9863.4,4884.95,null,null,{"$f":"Guatemala!C141","v":28848},{"$f":"Guatemala!D141","v":27745},{"$f":"Guatemala!E141","v":25718},{"$f":"Guatemala!F141","v":18210},{"$f":"Guatemala!G141","v":11604},{"$f":"Guatemala!H141","v":5747},null,24520.799999999999,23583.25,21860.3,15478.5,9863.4,4884.95]
[74,null,26877,25847.649999999998,23960.649999999998,16966,10876.6,5320.15,null,null,{"$f":"Guatemala!C142","v":31620},{"$f":"Guatemala!D142","v":30409},{"$f":"Guatemala!E142","v":28189},{"$f":"Guatemala!F142","v":19960},{"$f":"Guatemala!G142","v":12796},{"$f":"Guatemala!H142","v":6259},null,26877,25847.649999999998,23960.649999999998,16966,10876.6,5320.15]
[75,null,29328.399999999998,28204.7,26146,18512.149999999998,11947.6,5777.45,null,null,{"$f":"Guatemala!C143","v":34504},{"$f":"Guatemala!D143","v":33182},{"$f":"Guatemala!E143","v":30760},{"$f":"Guatemala!F143","v":21779},{"$f":"Guatemala!G143","v":14056},{"$f":"Guatemala!H143","v":6797},null,29328.399999999998,28204.7,26146,18512.149999999998,11947.6,5777.45]
[76,null,31875.85,30654.399999999998,28418.05,20120.349999999999,13077.25,6252.5999999999995,null,null,{"$f":"Guatemala!C144","v":37501},{"$f":"Guatemala!D144","v":36064},{"$f":"Guatemala!E144","v":33433},{"$f":"Guatemala!F144","v":23671},{"$f":"Guatemala!G144","v":15385},{"$f":"Guatemala!H144","v":7356},null,31875.85,30654.399999999998,28418.05,20120.349999999999,13077.25,6252.5999999999995]
[77,null,34514.25,33193.35,30769.149999999998,21786.35,14267.25,6748.15,null,null,{"$f":"Guatemala!C145","v":40605},{"$f":"Guatemala!D145","v":39051},{"$f":"Guatemala!E145","v":36199},{"$f":"Guatemala!F145","v":25631},{"$f":"Guatemala!G145","v":16785},{"$f":"Guatemala!H145","v":7939},null,34514.25,33193.35,30769.149999999998,21786.35,14267.25,6748.15]
[78,null,37280.15,35853,33236.699999999997,23532.25,15517.6,7245.4,null,null,{"$f":"Guatemala!C146","v":43859},{"$f":"Guatemala!D146","v":42180},{"$f":"Guatemala!E146","v":39102},{"$f":"Guatemala!F146","v":27685},{"$f":"Guatemala!G146","v":18256},{"$f":"Guatemala!H146","v":8524},null,37280.15,35853,33236.699999999997,23532.25,15517.6,7245.4]
[79,null,40140.400000000001,38603.599999999999,35785,25337.649999999998,16807.05,7780.9,null,null,{"$f":"Guatemala!C147","v":47224},{"$f":"Guatemala!D147","v":45416},{"$f":"Guatemala!E147","v":42100},{"$f":"Guatemala!F147","v":29809},{"$f":"Guatemala!G147","v":19773},{"$f":"Guatemala!H147","v":9154},null,40140.400000000001,38603.599999999999,35785,25337.649999999998,16807.05,7780.9]
[80,"o mas",43097.549999999996,41446,38420,27205.1,18176.399999999998,8298.5499999999993,null,null,{"$f":"Guatemala!C148","v":50703},{"$f":"Guatemala!D148","v":48760},{"$f":"Guatemala!E148","v":45200},{"$f":"Guatemala!F148","v":32006},{"$f":"Guatemala!G148","v":21384},{"$f":"Guatemala!H148","v":9763},null,43097.549999999996,41446,38420,27205.1,18176.399999999998,8298.5499999999993]
[1,"Hijo",725.9,697.85,648.54999999999995,459,383.34999999999997,301.75,null,null,{"$f":"Guatemala!C149","v":854},{"$f":"Guatemala!D149","v":821},{"$f":"Guatemala!E149","v":763},{"$f":"Guatemala!F149","v":540},{"$f":"Guatemala!G149","v":451},{"$f":"Guatemala!H149","v":355},null,725.9,697.85,648.54999999999995,459,383.34999999999997,301.75]
[2,"Hijos",1136.45,1093.0999999999999,1012.35,718.25,599.25,473.45,null,null,{"$f":"Guatemala!C150","v":1337},{"$f":"Guatemala!D150","v":1286},{"$f":"Guatemala!E150","v":1191},{"$f":"Guatemala!F150","v":845},{"$f":"Guatemala!G150","v":705},{"$f":"Guatemala!H150","v":557},null,1136.45,1093.0999999999999,1012.35,718.25,599.25,473.45]
[3,"Hijos o más",{"$f":"R289","v":1637.95},{"$f":"S289","v":1575.05},{"$f":"T289","v":1460.3},{"$f":"U289","v":1035.3},{"$f":"V289","v":863.6},{"$f":"W289","v":680.85},null,null,{"$f":"Guatemala!C151","v":1927},{"$f":"Guatemala!D151","v":1853},{"$f":"Guatemala!E151","v":1718},{"$f":"Guatemala!F151","v":1218},{"$f":"Guatemala!G151","v":1016},{"$f":"Guatemala!H151","v":801},null,{"$f":"K289*$O$2","v":1637.95},{"$f":"L289*$O$2","v":1575.05},{"$f":"M289*$O$2","v":1460.3},{"$f":"N289*$O$2","v":1035.3},{"$f":"O289*$O$2","v":863.6},{"$f":"P289*$O$2","v":680.85}]
[1,"Rider Comp. Maternidad",{"$f":"K290","v":225},{"$f":"L290","v":225},225,0,0,0,null,null,225,225,225,0,0,0]
[1,"Transplante de organos",{"$f":"K291","v":300},{"$f":"L291","v":300},{"$f":"M291","v":300},{"$f":"N291","v":300},{"$f":"O291","v":300},{"$f":"P291","v":300},null,null,300,300,300,300,300,300]
[]
[]
[]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,"ET1","ET2","ET3","ET4","ET5","ET6"]
[18,null,{"$f":"C224*$G$2","v":1040.92},{"$f":"D224*$G$2","v":850.99450000000002},788.82550000000003,559.52100000000007,421.66800000000001,296.87950000000001]
[19,null,{"$f":"C225*$G$2","v":901.90100000000007},867.66300000000001,804.59299999999996,569.4319999999999,421.66800000000001,306.34000000000003]
[20,null,{"$f":"C226*$G$2","v":917.66850000000011},883.43050000000005,818.10799999999995,579.79350000000011,432.93050000000005,306.34000000000003]
[21,null,{"$f":"C227*$G$2","v":934.78750000000002},898.74750000000006,833.42500000000007,590.15500000000009,442.8415,317.60250000000002]
[22,null,{"$f":"C228*$G$2","v":951.90650000000005},915.41600000000005,848.74199999999996,601.86799999999994,454.10399999999998,317.60250000000002]
[23,null,{"$f":"C229*$G$2","v":966.77300000000002},930.73299999999995,862.25699999999995,610.87799999999993,454.10399999999998,328.41450000000003]
[24,null,{"$f":"C230*$G$2","v":1001.912},963.16899999999998,892.44050000000004,633.40300000000002,464.46550000000002,337.875]
[25,null,{"$f":"C231*$G$2","v":1018.13},978.4860000000001,907.75750000000005,643.31399999999996,475.27750000000003,337.875]
[26,null,{"$f":"C232*$G$2","v":1033.8975},995.15449999999998,922.62400000000002,653.67549999999994,485.18849999999998,348.68700000000001]
[27,null,{"$f":"C233*$G$2","v":1052.3679999999999},1011.823,937.4905,664.03699999999992,496.00050000000005,348.68700000000001]
[28,null,{"$f":"C234*$G$2","v":1066.7840000000001},1026.239,951.45600000000002,674.39850000000001,506.8125,359.04849999999999]
[29,null,{"$f":"C235*$G$2","v":1101.0220000000002},1059.1255000000001,982.09,696.02250000000004,516.72349999999994,368.95949999999999]
[30,null,{"$f":"C236*$G$2","v":1135.7104999999999},1091.5615,1011.823,717.19600000000003,527.98599999999999,380.67250000000001]
[31,null,{"$f":"C237*$G$2","v":1152.3789999999999},1107.329,1027.1400000000001,728.00800000000004,538.798,380.67250000000001]
[32,null,{"$f":"C238*$G$2","v":1184.8150000000001},1139.7650000000001,1056.4225000000001,749.18150000000003,548.70900000000006,389.23200000000003]
[33,null,{"$f":"C239*$G$2","v":1218.152},1171.3,1086.1555000000001,769.45400000000006,559.52100000000007,400.94499999999999]
[34,null,{"$f":"C240*$G$2","v":1251.9395000000002},1204.1865,1116.3389999999999,790.17700000000002,579.79350000000011,412.20750000000004]
[35,null,{"$f":"C241*$G$2","v":1284.3755000000001},1234.3700000000001,1145.6215,810.90000000000009,590.15500000000009,421.66800000000001]
[36,null,{"$f":"C242*$G$2","v":1318.6134999999999},1267.7070000000001,1175.8050000000001,832.07350000000008,610.87799999999993,432.93050000000005]
[37,null,{"$f":"C243*$G$2","v":1351.5},1299.6925000000001,1204.6370000000002,852.34600000000012,621.69000000000005,442.8415]
[38,null,{"$f":"C244*$G$2","v":1402.4064999999998},1348.797,1250.588,885.23250000000007,643.31399999999996,454.10399999999998]
[39,null,{"$f":"C245*$G$2","v":1451.511},1395.1985,1293.836,916.31700000000001,664.03699999999992,464.46550000000002]
[40,null,{"$f":"C246*$G$2","v":1485.749},1428.085,1324.9204999999999,937.4905,674.39850000000001,475.27750000000003]
[41,null,{"$f":"C247*$G$2","v":1534.8534999999999},1476.2884999999999,1368.6189999999999,969.02549999999997,696.02250000000004,485.18849999999998]
[42,null,{"$f":"C248*$G$2","v":1583.9580000000001},1523.1405,1412.3175000000001,1000.11,717.19600000000003,496.00050000000005]
[43,null,{"$f":"C249*$G$2","v":1633.5130000000001},1572.2450000000001,1456.4665,1031.645,737.01800000000003,516.72349999999994]
[44,null,{"$f":"C250*$G$2","v":1700.6375},1635.7655,1515.4820000000002,1073.5415,759.99350000000004,527.98599999999999]
[45,null,{"$f":"C251*$G$2","v":1750.1925000000001},1683.068,1560.9825000000001,1105.527,781.16699999999992,548.70900000000006]
[46,null,{"$f":"C252*$G$2","v":1801.0989999999999},1731.7220000000002,1606.0325,1137.0620000000001,800.53850000000011,559.52100000000007]
[47,null,{"$f":"C253*$G$2","v":1867.3225},1795.693,1664.5975000000001,1179.4089999999999,821.71199999999999,569.4319999999999]
[48,null,{"$f":"C254*$G$2","v":1950.2145},1876.3325,1739.3805,1231.6670000000001,852.34600000000012,590.15500000000009]
[49,null,{"$f":"C255*$G$2","v":2017.3389999999999},1941.2045000000001,1798.396,1274.4645,885.23250000000007,610.87799999999993]
[50,null,{"$f":"C256*$G$2","v":2100.2310000000002},2020.0420000000001,1872.7284999999999,1326.7225000000001,916.31700000000001,621.69000000000005]
[51,null,{"$f":"C257*$G$2","v":2184.9250000000002},2100.6815000000001,1948.4125000000001,1379.431,948.30250000000001,643.31399999999996]
[52,null,{"$f":"C258*$G$2","v":2250.6979999999999},2164.2020000000002,2006.527,1421.3275000000001,978.93650000000002,664.03699999999992]
[53,null,{"$f":"C259*$G$2","v":2350.7090000000003},2260.6090000000004,2095.7260000000001,1483.046,1011.823,686.11149999999998]
[54,null,{"$f":"C260*$G$2","v":2451.6210000000001},2357.4665,2185.3754999999996,1547.4675,1052.3679999999999,696.02250000000004,"CR3",null,null,"CR4",null,null,"CR5"]
[55,null,{"$f":"C261*$G$2","v":2549.3795},2452.5219999999999,2273.223,1609.6364999999998,1084.8040000000001,717.19600000000003,"INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR"]
[56,null,{"$f":"C262*$G$2","v":2650.7419999999997},2548.9290000000001,2364.2240000000002,1674.058,1126.7004999999999,737.01800000000003,{"$f":"AU336","v":0},{"$f":"AV336","v":0},{"$f":"AW336","v":0},{"$f":"AX336","v":0},{"$f":"AY336","v":0},{"$f":"AZ336","v":0},{"$f":"BA336","v":0},{"$f":"BB336","v":0},{"$f":"BC336","v":0}]
[57,null,{"$f":"C263*$G$2","v":2749.8519999999999},2644.4349999999999,2451.6210000000001,1736.2270000000001,1169.498,759.99350000000004,0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"C264*$G$2","v":2901.2200000000003},2789.4960000000001,2586.3204999999998,1831.2825,1211.3945000000001,781.16699999999992]
[59,null,{"$f":"C265*$G$2","v":3033.6669999999999},2917.8885,2704.8020000000001,1915.5260000000001,1263.6525000000001,800.53850000000011]
[60,null,{"$f":"C266*$G$2","v":3166.5645},3045.38,2822.8329999999996,1999.319,1316.8115,832.07350000000008]
[61,null,{"$f":"C267*$G$2","v":3349.9179999999997},3221.5254999999997,2986.8150000000001,2115.9985000000001,1379.431,852.34600000000012]
[62,null,{"$f":"C268*$G$2","v":3600.3960000000002},3462.5429999999997,3209.8125,2272.3220000000001,1474.4865,894.69299999999998]
[63,null,{"$f":"C269*$G$2","v":3950.8850000000002},3798.616,3522.0090000000005,2493.9679999999998,1609.6364999999998,937.4905]
[64,null,{"$f":"C270*$G$2","v":4432.92},4263.9825000000001,3952.2365000000004,2798.5059999999999,1800.6485,1000.11]
[65,null,{"$f":"C271*$G$2","v":5050.1050000000005},4855.9395000000004,4501.3959999999997,3187.2875000000004,2042.1164999999999,1095.616]
[66,null,{"$f":"C272*$G$2","v":5799.2865000000002},5577.1900000000005,5170.3885,3660.7629999999999,2325.4810000000002,1211.3945000000001]
[67,null,{"$f":"C273*$G$2","v":6666.0484999999999},6410.6150000000007,5942.5455000000002,4208.1205,2652.5440000000003,1368.6189999999999]
[68,null,{"$f":"C274*$G$2","v":7581.915},7291.7930000000006,6759.3020000000006,4785.6615000000002,3008.8894999999998,1536.6555000000001]
[69,null,{"$f":"C275*$G$2","v":8547.3364999999994},8220.2734999999993,7619.7570000000005,5395.6385,3387.76,1726.7665]
[70,null,{"$f":"C276*$G$2","v":9579.8824999999997},9213.1754999999994,8541.0295000000006,6047.5119999999997,3808.527,1925.8875]
[71,null,{"$f":"C277*$G$2","v":10663.335000000001},10254.281000000001,9506.4510000000009,6730.47,4249.5664999999999,2136.7215000000001]
[72,null,{"$f":"C278*$G$2","v":11795.892},11344.040499999999,10516.021500000001,7446.3145000000004,4722.1409999999996,2357.4665]
[73,null,{"$f":"C279*$G$2","v":12996.023999999999},12499.122500000001,11585.959000000001,8203.6049999999996,5227.6019999999999,2589.0235000000002]
[74,null,{"$f":"C280*$G$2","v":14244.810000000001},13699.254499999999,12699.1445,8991.98,5764.5980000000009,2819.6794999999997]
[75,null,{"$f":"C281*$G$2","v":15544.052},14948.491000000002,13857.380000000001,9811.4394999999986,6332.2280000000001,3062.0484999999999]
[76,null,{"$f":"C282*$G$2","v":16894.200499999999},16246.832,15061.566500000001,10663.7855,6930.9425000000001,3313.8779999999997]
[77,null,{"$f":"C283*$G$2","v":18292.552500000002},17592.4755,16307.6495,11546.7655,7561.6424999999999,3576.5194999999999]
[78,null,{"$f":"C284*$G$2","v":19758.479500000001},19002.09,17615.451000000001,12472.092500000001,8224.3280000000013,3840.0619999999999]
[79,null,{"$f":"C285*$G$2","v":21274.412},20459.907999999999,18966.05,13428.9545,8907.7365000000009,4123.8770000000004]
[80,"o mas",{"$f":"C286*$G$2","v":22841.701499999999},21966.38,20362.600000000002,14418.703,9633.4920000000002,4398.2314999999999]
[1,"Hijo",{"$f":"C287*$G$2","v":384.72700000000003},369.86050000000006,343.73149999999998,243.27,203.1755,159.92750000000001]
[2,"Hijos",{"$f":"C288*$G$2","v":602.31850000000009},579.34299999999996,536.54550000000006,380.67250000000001,317.60250000000002,250.92850000000001]
[3,"Hijos o más",{"$f":"C289*$G$2","v":868.11350000000004},834.77650000000006,773.95900000000006,548.70900000000006,457.70800000000003,360.85050000000001]
[1,"Rider Comp. Maternidad",{"$f":"C290*$G$2","v":119.25},119.25,119.25,0,0,0]
[1,"Transplante de organos",{"$f":"C291*$G$2","v":159},159,159,159,159,159]
[]
[]
[]
[]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,"ET1","ET2","ET3","ET4","ET5","ET6"]
[18,null,{"$f":"C224*$G$3","v":540.1},{"$f":"D224*$G$3","v":441.55374999999998},409.29624999999999,290.31750000000005,218.79000000000002,154.04125000000002]
[19,null,{"$f":"C225*$G$3","v":467.96750000000003},450.20249999999999,417.47750000000002,295.45999999999998,218.79000000000002,158.95000000000002]
[20,null,{"$f":"C226*$G$3","v":476.14875000000006},458.38375000000002,424.49,300.83625000000006,224.63375000000002,158.95000000000002]
[21,null,{"$f":"C227*$G$3","v":485.03125000000006},466.33125000000001,432.43750000000006,306.21250000000003,229.77625,164.79375000000002]
[22,null,{"$f":"C228*$G$3","v":493.91375000000005},474.98000000000008,440.38499999999999,312.29000000000002,235.62,164.79375000000002]
[23,null,{"$f":"C229*$G$3","v":501.6275},482.92750000000001,447.39749999999998,316.96499999999997,235.62,170.40375]
[24,null,{"$f":"C230*$G$3","v":519.86},499.75750000000005,463.05875000000003,328.65249999999997,240.99625000000003,175.3125]
[25,null,{"$f":"C231*$G$3","v":528.27500000000009},507.70500000000004,471.00625000000002,333.79500000000002,246.60625000000002,175.3125]
[26,null,{"$f":"C232*$G$3","v":536.45625000000007},516.35374999999999,478.72,339.17124999999999,251.74875,180.92250000000001]
[27,null,{"$f":"C233*$G$3","v":546.04},525.00250000000005,486.43375000000003,344.54750000000001,257.35875000000004,180.92250000000001]
[28,null,{"$f":"C234*$G$3","v":553.52},532.48250000000007,493.68000000000006,349.92375000000004,262.96875,186.29874999999998]
[29,null,{"$f":"C235*$G$3","v":571.28500000000008},549.54624999999999,509.57500000000005,361.14375000000001,268.11124999999998,191.44125]
[30,null,{"$f":"C236*$G$3","v":589.28375000000005},566.37625000000003,525.00250000000005,372.13000000000005,273.95499999999998,197.51875000000001]
[31,null,{"$f":"C237*$G$3","v":597.9325},574.5575,532.95000000000005,377.74,279.56500000000005,197.51875000000001]
[32,null,{"$f":"C238*$G$3","v":614.76250000000005},591.38750000000005,548.14375000000007,388.72624999999999,284.70750000000004,201.96]
[33,null,{"$f":"C239*$G$3","v":632.06000000000006},607.75,563.57125000000008,399.245,290.31750000000005,208.03750000000002]
[34,null,{"$f":"C240*$G$3","v":649.59125000000006},624.81375000000003,579.23249999999996,409.9975,300.83625000000006,213.88125000000002]
[35,null,{"$f":"C241*$G$3","v":666.42124999999999},640.47500000000002,594.42624999999998,420.75000000000006,306.21250000000003,218.79000000000002]
[36,null,{"$f":"C242*$G$3","v":684.18624999999997},657.77250000000004,610.08750000000009,431.73625000000004,316.96499999999997,224.63375000000002]
[37,null,{"$f":"C243*$G$3","v":701.25},674.36875000000009,625.04750000000013,442.25500000000005,322.57500000000005,229.77625]
[38,null,{"$f":"C244*$G$3","v":727.66374999999994},699.84750000000008,648.89,459.31875000000002,333.79500000000002,235.62]
[39,null,{"$f":"C245*$G$3","v":753.14250000000004},723.92375000000004,671.33,475.44749999999999,344.54750000000001,240.99625000000003]
[40,null,{"$f":"C246*$G$3","v":770.90750000000003},740.98750000000007,687.45875000000001,486.43375000000003,349.92375000000004,246.60625000000002]
[41,null,{"$f":"C247*$G$3","v":796.38625000000002},765.99874999999997,710.13249999999994,502.79625000000004,361.14375000000001,251.74875]
[42,null,{"$f":"C248*$G$3","v":821.86500000000001},790.30875000000003,732.80625000000009,518.92500000000007,372.13000000000005,257.35875000000004]
[43,null,{"$f":"C249*$G$3","v":847.5775000000001},815.78750000000002,755.71375,535.28750000000002,382.41500000000002,268.11124999999998]
[44,null,{"$f":"C250*$G$3","v":882.40625000000011},848.74625000000003,786.33500000000004,557.02625,394.33625000000006,273.95499999999998]
[45,null,{"$f":"C251*$G$3","v":908.11875000000009},873.29000000000008,809.94375000000002,573.62250000000006,405.32249999999999,284.70750000000004]
[46,null,{"$f":"C252*$G$3","v":934.53250000000003},898.53500000000008,833.31875000000002,589.98500000000013,415.37375000000003,290.31750000000005]
[47,null,{"$f":"C253*$G$3","v":968.89375000000007},931.72750000000008,863.70625000000007,611.95749999999998,426.36,295.45999999999998]
[48,null,{"$f":"C254*$G$3","v":1011.9037500000001},973.56875000000002,902.50875000000008,639.0725000000001,442.25500000000005,306.21250000000003]
[49,null,{"$f":"C255*$G$3","v":1046.7325000000001},1007.2287500000001,933.13,661.27875000000006,459.31875000000002,316.96499999999997]
[50,null,{"$f":"C256*$G$3","v":1089.7425000000001},1048.1350000000002,971.69875000000002,688.39375000000007,475.44749999999999,322.57500000000005]
[51,null,{"$f":"C257*$G$3","v":1133.6875},1089.9762499999999,1010.9687500000001,715.74250000000006,492.04375000000005,333.79500000000002]
[52,null,{"$f":"C258*$G$3","v":1167.8150000000001},1122.9350000000002,1041.1225000000002,737.48125000000005,507.93875000000003,344.54750000000001]
[53,null,{"$f":"C259*$G$3","v":1219.7075000000002},1172.9575000000002,1087.405,769.505,525.00250000000005,356.00125000000003]
[54,null,{"$f":"C260*$G$3","v":1272.0675000000001},1223.2137500000001,1133.9212499999999,802.93125000000009,546.04,361.14375000000001,"CR3",null,null,"CR4",null,null,"CR5"]
[55,null,{"$f":"C261*$G$3","v":1322.79125},1272.5350000000001,1179.5025000000001,835.18875000000003,562.87,372.13000000000005,"INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR"]
[56,null,{"$f":"C262*$G$3","v":1375.385},1322.5575000000001,1226.7200000000003,868.61500000000001,584.60874999999999,382.41500000000002,{"$f":"AU411","v":0},{"$f":"AV411","v":0},{"$f":"AW411","v":0},{"$f":"AX411","v":0},{"$f":"AY411","v":0},{"$f":"AZ411","v":0},{"$f":"BA411","v":0},{"$f":"BB411","v":0},{"$f":"BC411","v":0}]
[57,null,{"$f":"C263*$G$3","v":1426.81},1372.1125000000002,1272.0675000000001,900.87250000000006,606.81500000000005,394.33625000000006,0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"C264*$G$3","v":1505.3500000000001},1447.38,1341.95875,950.19375000000002,628.55375000000004,405.32249999999999]
[59,null,{"$f":"C265*$G$3","v":1574.0725},1513.99875,1403.4349999999999,993.90500000000009,655.66875000000005,415.37375000000003]
[60,null,{"$f":"C266*$G$3","v":1643.0287499999999},1580.15,1464.6775,1037.3824999999999,683.25125000000003,431.73625000000004]
[61,null,{"$f":"C267*$G$3","v":1738.165},1671.5462499999999,1549.7625,1097.9237499999999,715.74250000000006,442.25500000000005]
[62,null,{"$f":"C268*$G$3","v":1868.13},1796.6025,1665.4687500000002,1179.0350000000001,765.06375000000003,464.22750000000002]
[63,null,{"$f":"C269*$G$3","v":2049.9875000000002},1970.98,1827.4575000000002,1294.04,835.18875000000003,486.43375000000003]
[64,null,{"$f":"C270*$G$3","v":2300.1000000000004},2212.4437500000004,2050.6887500000003,1452.0550000000001,934.29875000000004,518.92500000000007]
[65,null,{"$f":"C271*$G$3","v":2620.3375000000001},2519.5912499999999,2335.63,1653.7812500000002,1059.5887500000001,568.48]
[66,null,{"$f":"C272*$G$3","v":3009.0637500000003},2893.8250000000003,2682.7487499999997,1899.4525000000001,1206.6175000000001,628.55375000000004]
[67,null,{"$f":"C273*$G$3","v":3458.7987499999999},3326.2625000000003,3083.3962500000002,2183.4587500000002,1376.3200000000002,710.13249999999994]
[68,null,{"$f":"C274*$G$3","v":3934.0125000000003},3783.4775000000004,3507.1850000000004,2483.1262499999998,1561.2162499999999,797.32125000000008]
[69,null,{"$f":"C275*$G$3","v":4434.9387500000003},4265.2362499999999,3953.6475,2799.6237499999997,1757.8000000000002,895.96375]
[70,null,{"$f":"C276*$G$3","v":4970.6937500000004},4780.4212500000003,4431.6662500000002,3137.86,1976.1225000000002,999.28125000000011]
[71,null,{"$f":"C277*$G$3","v":5532.8625000000002},5320.6175000000003,4932.5925000000007,3492.2250000000004,2204.9637500000003,1108.67625]
[72,null,{"$f":"C278*$G$3","v":6120.51},5886.0587500000001,5456.4262500000004,3863.6537500000004,2450.1675,1223.2137500000001]
[73,null,{"$f":"C279*$G$3","v":6743.22},6485.3937500000002,6011.5825000000004,4256.5875000000005,2712.4349999999999,1343.3612500000002]
[74,null,{"$f":"C280*$G$3","v":7391.1750000000002},7108.1037500000002,6589.17875,4665.6500000000005,2991.0650000000005,1463.04125]
[75,null,{"$f":"C281*$G$3","v":8065.31},7756.2925000000005,7190.1500000000005,5090.8412499999995,3285.59,1588.7987500000002]
[76,null,{"$f":"C282*$G$3","v":8765.8587499999994},8429.9600000000009,7814.9637500000008,5533.0962499999996,3596.2437500000001,1719.4649999999999]
[77,null,{"$f":"C283*$G$3","v":9491.4187500000007},9128.1712500000012,8461.5162500000006,5991.2462500000001,3923.4937500000001,1855.74125]
[78,null,{"$f":"C284*$G$3","v":10252.041250000002},9859.5750000000007,9140.0925000000007,6471.3687500000005,4267.34,1992.4850000000001]
[79,null,{"$f":"C285*$G$3","v":11038.61},10615.99,9840.875,6967.8537500000002,4621.9387500000003,2139.7474999999999]
[80,"o mas",{"$f":"C286*$G$3","v":11851.82625},11397.650000000001,10565.5,7481.4025000000001,4998.51,2282.1012500000002]
[1,"Hijo",{"$f":"C287*$G$3","v":199.6225},191.90875000000003,178.35124999999999,126.22500000000001,105.42125,82.981250000000003]
[2,"Hijos",{"$f":"C288*$G$3","v":312.52375000000006},300.60250000000002,278.39625000000001,197.51875000000001,164.79375000000002,130.19875000000002]
[3,"Hijos o más",{"$f":"C289*$G$3","v":450.43625000000003},433.13875000000002,401.58250000000004,284.70750000000004,237.49000000000004,187.23375000000001]
[1,"Rider Comp. Maternidad",{"$f":"C290*$G$3","v":61.875000000000007},61.875000000000007,61.875000000000007,0,0,0]
[1,"Transplante de organos",{"$f":"C291*$G$3","v":82.5},82.5,82.5,82.5,82.5,82.5]
[]
[]
[]
[]
[]
[]
[]
["BUPA CLASSIC CARE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,null,"ET2","ET3","ET4","ET5","ET6"]
[18,null,null,{"$f":"R452","v":4093.5499999999997},{"$f":"S452","v":3174.8999999999996},2071,1520,1068.75,null,null,null,{"$f":"Guatemala!D164","v":4309},{"$f":"Guatemala!E164","v":3342},{"$f":"Guatemala!F164","v":2180},{"$f":"Guatemala!G164","v":1600},{"$f":"Guatemala!H164","v":1125},null,{"$f":"L452*$P$2","v":4093.5499999999997},{"$f":"M452*$P$2","v":3174.8999999999996},2071,1520,1068.75]
[19,null,null,{"$f":"R453","v":4175.25},{"$f":"S453","v":3214.7999999999997},{"$f":"T453","v":2109},{"$f":"U453","v":1520},{"$f":"V453","v":1102},null,null,null,{"$f":"Guatemala!D165","v":4395},{"$f":"Guatemala!E165","v":3384},{"$f":"Guatemala!F165","v":2220},{"$f":"Guatemala!G165","v":1600},{"$f":"Guatemala!H165","v":1160},null,{"$f":"L453*$P$2","v":4175.25},{"$f":"M453*$P$2","v":3214.7999999999997},{"$f":"N453*$P$2","v":2109},{"$f":"O453*$P$2","v":1520},{"$f":"P453*$P$2","v":1102}]
[20,null,null,4211.3499999999995,3292.7,2148.9,1560.85,1102,null,null,null,{"$f":"Guatemala!D166","v":4433},{"$f":"Guatemala!E166","v":3466},{"$f":"Guatemala!F166","v":2262},{"$f":"Guatemala!G166","v":1643},{"$f":"Guatemala!H166","v":1160},null,4211.3499999999995,3292.7,2148.9,1560.85,1102]
[21,null,null,4294,3378.2,2186.9,1596.9499999999998,1142.8499999999999,null,null,null,{"$f":"Guatemala!D167","v":4520},{"$f":"Guatemala!E167","v":3556},{"$f":"Guatemala!F167","v":2302},{"$f":"Guatemala!G167","v":1681},{"$f":"Guatemala!H167","v":1203},null,4294,3378.2,2186.9,1596.9499999999998,1142.8499999999999]
[22,null,null,4378.55,3456.1,2226.7999999999997,1634.9499999999998,1142.8499999999999,null,null,null,{"$f":"Guatemala!D168","v":4609},{"$f":"Guatemala!E168","v":3638},{"$f":"Guatemala!F168","v":2344},{"$f":"Guatemala!G168","v":1721},{"$f":"Guatemala!H168","v":1203},null,4378.55,3456.1,2226.7999999999997,1634.9499999999998,1142.8499999999999]
[23,null,null,4415.5999999999995,3493.1499999999996,2261.9499999999998,1634.9499999999998,1183.7,null,null,null,{"$f":"Guatemala!D169","v":4648},{"$f":"Guatemala!E169","v":3677},{"$f":"Guatemala!F169","v":2381},{"$f":"Guatemala!G169","v":1721},{"$f":"Guatemala!H169","v":1246},null,4415.5999999999995,3493.1499999999996,2261.9499999999998,1634.9499999999998,1183.7]
[24,null,null,4493.5,3576.75,2344.6,1673.8999999999999,1216,null,null,null,{"$f":"Guatemala!D170","v":4730},{"$f":"Guatemala!E170","v":3765},{"$f":"Guatemala!F170","v":2468},{"$f":"Guatemala!G170","v":1762},{"$f":"Guatemala!H170","v":1280},null,4493.5,3576.75,2344.6,1673.8999999999999,1216]
[25,null,null,4576.1499999999996,3653.7,2381.65,1712.85,1216,null,null,null,{"$f":"Guatemala!D171","v":4817},{"$f":"Guatemala!E171","v":3846},{"$f":"Guatemala!F171","v":2507},{"$f":"Guatemala!G171","v":1803},{"$f":"Guatemala!H171","v":1280},null,4576.1499999999996,3653.7,2381.65,1712.85,1216]
[26,null,null,4656.8999999999996,3735.3999999999996,2419.65,1748,1256.8499999999999,null,null,null,{"$f":"Guatemala!D172","v":4902},{"$f":"Guatemala!E172","v":3932},{"$f":"Guatemala!F172","v":2547},{"$f":"Guatemala!G172","v":1840},{"$f":"Guatemala!H172","v":1323},null,4656.8999999999996,3735.3999999999996,2419.65,1748,1256.8499999999999]
[27,null,null,4694.8999999999996,3813.2999999999997,2461.4499999999998,1787.8999999999999,1256.8499999999999,null,null,null,{"$f":"Guatemala!D173","v":4942},{"$f":"Guatemala!E173","v":4014},{"$f":"Guatemala!F173","v":2591},{"$f":"Guatemala!G173","v":1882},{"$f":"Guatemala!H173","v":1323},null,4694.8999999999996,3813.2999999999997,2461.4499999999998,1787.8999999999999,1256.8499999999999]
[28,null,null,4813.6499999999996,3895,2496.6,1824,1292.95,null,null,null,{"$f":"Guatemala!D174","v":5067},{"$f":"Guatemala!E174","v":4100},{"$f":"Guatemala!F174","v":2628},{"$f":"Guatemala!G174","v":1920},{"$f":"Guatemala!H174","v":1361},null,4813.6499999999996,3895,2496.6,1824,1292.95]
[29,null,null,4895.3499999999995,3975.75,2575.4499999999998,1861.05,1328.1,null,null,null,{"$f":"Guatemala!D175","v":5153},{"$f":"Guatemala!E175","v":4185},{"$f":"Guatemala!F175","v":2711},{"$f":"Guatemala!G175","v":1959},{"$f":"Guatemala!H175","v":1398},null,4895.3499999999995,3975.75,2575.4499999999998,1861.05,1328.1]
[30,null,null,5016,4093.5499999999997,2654.2999999999997,1901.8999999999999,1370.85,null,null,null,{"$f":"Guatemala!D176","v":5280},{"$f":"Guatemala!E176","v":4309},{"$f":"Guatemala!F176","v":2794},{"$f":"Guatemala!G176","v":2002},{"$f":"Guatemala!H176","v":1443},null,5016,4093.5499999999997,2654.2999999999997,1901.8999999999999,1370.85]
[31,null,null,5093.8999999999996,4175.25,2695.15,1941.8,1370.85,null,null,null,{"$f":"Guatemala!D177","v":5362},{"$f":"Guatemala!E177","v":4395},{"$f":"Guatemala!F177","v":2837},{"$f":"Guatemala!G177","v":2044},{"$f":"Guatemala!H177","v":1443},null,5093.8999999999996,4175.25,2695.15,1941.8,1370.85]
[32,null,null,5214.55,4294,2773.0499999999997,1975.05,1405.05,null,null,null,{"$f":"Guatemala!D178","v":5489},{"$f":"Guatemala!E178","v":4520},{"$f":"Guatemala!F178","v":2919},{"$f":"Guatemala!G178","v":2079},{"$f":"Guatemala!H178","v":1479},null,5214.55,4294,2773.0499999999997,1975.05,1405.05]
[33,null,null,5336.15,4415.5999999999995,2850,2015.8999999999999,1447.8,null,null,null,{"$f":"Guatemala!D179","v":5617},{"$f":"Guatemala!E179","v":4648},{"$f":"Guatemala!F179","v":3000},{"$f":"Guatemala!G179","v":2122},{"$f":"Guatemala!H179","v":1524},null,5336.15,4415.5999999999995,2850,2015.8999999999999,1447.8]
[34,null,null,5456.8,4539.0999999999995,2927.8999999999996,2090.9499999999998,1483.8999999999999,null,null,null,{"$f":"Guatemala!D180","v":5744},{"$f":"Guatemala!E180","v":4778},{"$f":"Guatemala!F180","v":3082},{"$f":"Guatemala!G180","v":2201},{"$f":"Guatemala!H180","v":1562},null,5456.8,4539.0999999999995,2927.8999999999996,2090.9499999999998,1483.8999999999999]
[35,null,null,5619.25,4656.8999999999996,3005.7999999999997,2128,1520,null,null,null,{"$f":"Guatemala!D181","v":5915},{"$f":"Guatemala!E181","v":4902},{"$f":"Guatemala!F181","v":3164},{"$f":"Guatemala!G181","v":2240},{"$f":"Guatemala!H181","v":1600},null,5619.25,4656.8999999999996,3005.7999999999997,2128,1520]
[36,null,null,5735.15,4776.5999999999995,3083.7,2201.15,1560.85,null,null,null,{"$f":"Guatemala!D182","v":6037},{"$f":"Guatemala!E182","v":5028},{"$f":"Guatemala!F182","v":3246},{"$f":"Guatemala!G182","v":2317},{"$f":"Guatemala!H182","v":1643},null,5735.15,4776.5999999999995,3083.7,2201.15,1560.85]
[37,null,null,5855.7999999999993,4895.3499999999995,3161.6,2241.0499999999997,1596.9499999999998,null,null,null,{"$f":"Guatemala!D183","v":6164},{"$f":"Guatemala!E183","v":5153},{"$f":"Guatemala!F183","v":3328},{"$f":"Guatemala!G183","v":2359},{"$f":"Guatemala!H183","v":1681},null,5855.7999999999993,4895.3499999999995,3161.6,2241.0499999999997,1596.9499999999998]
[38,null,null,6016.3499999999995,5054.95,3281.2999999999997,2316.1,1634.9499999999998,null,null,null,{"$f":"Guatemala!D184","v":6333},{"$f":"Guatemala!E184","v":5321},{"$f":"Guatemala!F184","v":3454},{"$f":"Guatemala!G184","v":2438},{"$f":"Guatemala!H184","v":1721},null,6016.3499999999995,5054.95,3281.2999999999997,2316.1,1634.9499999999998]
[39,null,null,6177.8499999999995,5214.55,3393.3999999999996,2396.85,1673.8999999999999,null,null,null,{"$f":"Guatemala!D185","v":6503},{"$f":"Guatemala!E185","v":5489},{"$f":"Guatemala!F185","v":3572},{"$f":"Guatemala!G185","v":2523},{"$f":"Guatemala!H185","v":1762},null,6177.8499999999995,5214.55,3393.3999999999996,2396.85,1673.8999999999999]
[40,null,null,6376.4,5336.15,3475.1,2430.1,1712.85,null,null,null,{"$f":"Guatemala!D186","v":6712},{"$f":"Guatemala!E186","v":5617},{"$f":"Guatemala!F186","v":3658},{"$f":"Guatemala!G186","v":2558},{"$f":"Guatemala!H186","v":1803},null,6376.4,5336.15,3475.1,2430.1,1712.85]
[41,null,null,6535.0499999999993,5498.5999999999995,3591,2508,1748,null,null,null,{"$f":"Guatemala!D187","v":6879},{"$f":"Guatemala!E187","v":5788},{"$f":"Guatemala!F187","v":3780},{"$f":"Guatemala!G187","v":2640},{"$f":"Guatemala!H187","v":1840},null,6535.0499999999993,5498.5999999999995,3591,2508,1748]
[42,null,null,6697.5,5654.4,3705.95,2583.0499999999997,1787.8999999999999,null,null,null,{"$f":"Guatemala!D188","v":7050},{"$f":"Guatemala!E188","v":5952},{"$f":"Guatemala!F188","v":3901},{"$f":"Guatemala!G188","v":2719},{"$f":"Guatemala!H188","v":1882},null,6697.5,5654.4,3705.95,2583.0499999999997,1787.8999999999999]
[43,null,null,6898.9,5855.7999999999993,3821.85,2658.1,1861.05,null,null,null,{"$f":"Guatemala!D189","v":7262},{"$f":"Guatemala!E189","v":6164},{"$f":"Guatemala!F189","v":4023},{"$f":"Guatemala!G189","v":2798},{"$f":"Guatemala!H189","v":1959},null,6898.9,5855.7999999999993,3821.85,2658.1,1861.05]
[44,null,null,7097.45,6016.3499999999995,3977.6499999999996,2736.95,1901.8999999999999,null,null,null,{"$f":"Guatemala!D190","v":7471},{"$f":"Guatemala!E190","v":6333},{"$f":"Guatemala!F190","v":4187},{"$f":"Guatemala!G190","v":2881},{"$f":"Guatemala!H190","v":2002},null,7097.45,6016.3499999999995,3977.6499999999996,2736.95,1901.8999999999999]
[45,null,null,7296,6215.8499999999995,4094.5,2813.9,1975.05,null,null,null,{"$f":"Guatemala!D191","v":7680},{"$f":"Guatemala!E191","v":6543},{"$f":"Guatemala!F191","v":4310},{"$f":"Guatemala!G191","v":2962},{"$f":"Guatemala!H191","v":2079},null,7296,6215.8499999999995,4094.5,2813.9,1975.05]
[46,null,null,7498.3499999999995,6417.25,4213.25,2887.0499999999997,2015.8999999999999,null,null,null,{"$f":"Guatemala!D192","v":7893},{"$f":"Guatemala!E192","v":6755},{"$f":"Guatemala!F192","v":4435},{"$f":"Guatemala!G192","v":3039},{"$f":"Guatemala!H192","v":2122},null,7498.3499999999995,6417.25,4213.25,2887.0499999999997,2015.8999999999999]
[47,null,null,7696.9,6577.7999999999993,4369.05,2963.0499999999997,2053.9,null,null,null,{"$f":"Guatemala!D193","v":8102},{"$f":"Guatemala!E193","v":6924},{"$f":"Guatemala!F193","v":4599},{"$f":"Guatemala!G193","v":3119},{"$f":"Guatemala!H193","v":2162},null,7696.9,6577.7999999999993,4369.05,2963.0499999999997,2053.9]
[48,null,null,8017.0499999999993,6856.15,4562.8499999999995,3077.0499999999997,2128,null,null,null,{"$f":"Guatemala!D194","v":8439},{"$f":"Guatemala!E194","v":7217},{"$f":"Guatemala!F194","v":4803},{"$f":"Guatemala!G194","v":3239},{"$f":"Guatemala!H194","v":2240},null,8017.0499999999993,6856.15,4562.8499999999995,3077.0499999999997,2128]
[49,null,null,8297.2999999999993,7097.45,4720.55,3193.8999999999996,2201.15,null,null,null,{"$f":"Guatemala!D195","v":8734},{"$f":"Guatemala!E195","v":7471},{"$f":"Guatemala!F195","v":4969},{"$f":"Guatemala!G195","v":3362},{"$f":"Guatemala!H195","v":2317},null,8297.2999999999993,7097.45,4720.55,3193.8999999999996,2201.15]
[50,null,null,8578.5,7337.7999999999993,4916.25,3303.1499999999996,2241.0499999999997,null,null,null,{"$f":"Guatemala!D196","v":9030},{"$f":"Guatemala!E196","v":7724},{"$f":"Guatemala!F196","v":5175},{"$f":"Guatemala!G196","v":3477},{"$f":"Guatemala!H196","v":2359},null,8578.5,7337.7999999999993,4916.25,3303.1499999999996,2241.0499999999997]
[51,null,null,8857.7999999999993,7615.2,5112.8999999999996,3418.1,2316.1,null,null,null,{"$f":"Guatemala!D197","v":9324},{"$f":"Guatemala!E197","v":8016},{"$f":"Guatemala!F197","v":5382},{"$f":"Guatemala!G197","v":3598},{"$f":"Guatemala!H197","v":2438},null,8857.7999999999993,7615.2,5112.8999999999996,3418.1,2316.1]
[52,null,null,9138.0499999999993,7856.5,5264.9,3531.1499999999996,2396.85,null,null,null,{"$f":"Guatemala!D198","v":9619},{"$f":"Guatemala!E198","v":8270},{"$f":"Guatemala!F198","v":5542},{"$f":"Guatemala!G198","v":3717},{"$f":"Guatemala!H198","v":2523},null,9138.0499999999993,7856.5,5264.9,3531.1499999999996,2396.85]
[53,null,null,9499.0499999999993,8176.65,5498.5999999999995,3645.1499999999996,2470,null,null,null,{"$f":"Guatemala!D199","v":9999},{"$f":"Guatemala!E199","v":8607},{"$f":"Guatemala!F199","v":5788},{"$f":"Guatemala!G199","v":3837},{"$f":"Guatemala!H199","v":2600},null,9499.0499999999993,8176.65,5498.5999999999995,3645.1499999999996,2470]
[54,null,null,9858.15,8499.65,5735.15,3792.3999999999996,2508,null,null,null,{"$f":"Guatemala!D200","v":10377},{"$f":"Guatemala!E200","v":8947},{"$f":"Guatemala!F200","v":6037},{"$f":"Guatemala!G200","v":3992},{"$f":"Guatemala!H200","v":2640},null,9858.15,8499.65,5735.15,3792.3999999999996,2508]
[55,null,null,10219.15,8820.75,5966,3910.2,2583.0499999999997,null,null,null,{"$f":"Guatemala!D201","v":10757},{"$f":"Guatemala!E201","v":9285},{"$f":"Guatemala!F201","v":6280},{"$f":"Guatemala!G201","v":4116},{"$f":"Guatemala!H201","v":2719},null,10219.15,8820.75,5966,3910.2,2583.0499999999997]
[56,null,null,10577.3,9138.0499999999993,6200.65,4060.2999999999997,2658.1,null,null,null,{"$f":"Guatemala!D202","v":11134},{"$f":"Guatemala!E202","v":9619},{"$f":"Guatemala!F202","v":6527},{"$f":"Guatemala!G202","v":4274},{"$f":"Guatemala!H202","v":2798},null,10577.3,9138.0499999999993,6200.65,4060.2999999999997,2658.1]
[57,null,null,10941.15,9457.25,6433.4,4215.1499999999996,2736.95,null,null,null,{"$f":"Guatemala!D203","v":11517},{"$f":"Guatemala!E203","v":9955},{"$f":"Guatemala!F203","v":6772},{"$f":"Guatemala!G203","v":4437},{"$f":"Guatemala!H203","v":2881},null,10941.15,9457.25,6433.4,4215.1499999999996,2736.95]
[58,null,null,11419.949999999999,9858.15,6785.8499999999995,4365.25,2813.9,null,null,null,{"$f":"Guatemala!D204","v":12021},{"$f":"Guatemala!E204","v":10377},{"$f":"Guatemala!F204","v":7143},{"$f":"Guatemala!G204","v":4595},{"$f":"Guatemala!H204","v":2962},null,11419.949999999999,9858.15,6785.8499999999995,4365.25,2813.9]
[59,null,null,11858.849999999999,10257.15,7097.45,4554.3,2887.0499999999997,null,null,null,{"$f":"Guatemala!D205","v":12483},{"$f":"Guatemala!E205","v":10797},{"$f":"Guatemala!F205","v":7471},{"$f":"Guatemala!G205","v":4794},{"$f":"Guatemala!H205","v":3039},null,11858.849999999999,10257.15,7097.45,4554.3,2887.0499999999997]
[60,null,null,12343.349999999999,10700.8,7409.0499999999993,4745.25,3000.1,null,null,null,{"$f":"Guatemala!D206","v":12993},{"$f":"Guatemala!E206","v":11264},{"$f":"Guatemala!F206","v":7799},{"$f":"Guatemala!G206","v":4995},{"$f":"Guatemala!H206","v":3158},null,12343.349999999999,10700.8,7409.0499999999993,4745.25,3000.1]
[61,null,null,13021.65,11257.5,7838.45,4973.25,3077.0499999999997,null,null,null,{"$f":"Guatemala!D207","v":13707},{"$f":"Guatemala!E207","v":11850},{"$f":"Guatemala!F207","v":8251},{"$f":"Guatemala!G207","v":5235},{"$f":"Guatemala!H207","v":3239},null,13021.65,11257.5,7838.45,4973.25,3077.0499999999997]
[62,null,null,13901.349999999999,12057.4,8421.75,5315.25,3226.2,null,null,null,{"$f":"Guatemala!D208","v":14633},{"$f":"Guatemala!E208","v":12692},{"$f":"Guatemala!F208","v":8865},{"$f":"Guatemala!G208","v":5595},{"$f":"Guatemala!H208","v":3396},null,13901.349999999999,12057.4,8421.75,5315.25,3226.2]
[63,null,null,15219.949999999999,13182.199999999999,9242.5499999999993,5804.5,3382,null,null,null,{"$f":"Guatemala!D209","v":16021},{"$f":"Guatemala!E209","v":13876},{"$f":"Guatemala!F209","v":9729},{"$f":"Guatemala!G209","v":6110},{"$f":"Guatemala!H209","v":3560},null,15219.949999999999,13182.199999999999,9242.5499999999993,5804.5,3382]
[64,null,null,17022.099999999999,14744,10369.25,6488.5,3606.2,null,null,null,{"$f":"Guatemala!D210","v":17918},{"$f":"Guatemala!E210","v":15520},{"$f":"Guatemala!F210","v":10915},{"$f":"Guatemala!G210","v":6830},{"$f":"Guatemala!H210","v":3796},null,17022.099999999999,14744,10369.25,6488.5,3606.2]
[65,null,null,19345.8,16745.649999999998,11813.25,7359.65,3948.2,null,null,null,{"$f":"Guatemala!D211","v":20364},{"$f":"Guatemala!E211","v":17627},{"$f":"Guatemala!F211","v":12435},{"$f":"Guatemala!G211","v":7747},{"$f":"Guatemala!H211","v":4156},null,19345.8,16745.649999999998,11813.25,7359.65,3948.2]
[66,null,null,22187.25,19266,13566,8384.6999999999989,4365.25,null,null,null,{"$f":"Guatemala!D212","v":23355},{"$f":"Guatemala!E212","v":20280},{"$f":"Guatemala!F212","v":14280},{"$f":"Guatemala!G212","v":8826},{"$f":"Guatemala!H212","v":4595},null,22187.25,19266,13566,8384.6999999999989,4365.25]
[67,null,null,25390.649999999998,22104.6,15594.25,9560.7999999999993,4933.3499999999995,null,null,null,{"$f":"Guatemala!D213","v":26727},{"$f":"Guatemala!E213","v":23268},{"$f":"Guatemala!F213","v":16415},{"$f":"Guatemala!G213","v":10064},{"$f":"Guatemala!H213","v":5193},null,25390.649999999998,22104.6,15594.25,9560.7999999999993,4933.3499999999995]
[68,null,null,28830.6,25188.3,17737.45,10850.9,5541.3499999999995,null,null,null,{"$f":"Guatemala!D214","v":30348},{"$f":"Guatemala!E214","v":26514},{"$f":"Guatemala!F214","v":18671},{"$f":"Guatemala!G214","v":11422},{"$f":"Guatemala!H214","v":5833},null,28830.6,25188.3,17737.45,10850.9,5541.3499999999995]
[69,null,null,32433.949999999997,28433.5,19996.55,12213.199999999999,6225.3499999999995,null,null,null,{"$f":"Guatemala!D215","v":34141},{"$f":"Guatemala!E215","v":29930},{"$f":"Guatemala!F215","v":21049},{"$f":"Guatemala!G215","v":12856},{"$f":"Guatemala!H215","v":6553},null,32433.949999999997,28433.5,19996.55,12213.199999999999,6225.3499999999995]
[70,null,null,36157,31749,22410.5,13733.199999999999,6944.5,null,null,null,{"$f":"Guatemala!D216","v":38060},{"$f":"Guatemala!E216","v":33420},{"$f":"Guatemala!F216","v":23590},{"$f":"Guatemala!G216","v":14456},{"$f":"Guatemala!H216","v":7310},null,36157,31749,22410.5,13733.199999999999,6944.5]
[71,null,null,39999.75,35231.699999999997,24945.1,15322.55,7703.5499999999993,null,null,null,{"$f":"Guatemala!D217","v":42105},{"$f":"Guatemala!E217","v":37086},{"$f":"Guatemala!F217","v":26258},{"$f":"Guatemala!G217","v":16129},{"$f":"Guatemala!H217","v":8109},null,39999.75,35231.699999999997,24945.1,15322.55,7703.5499999999993]
[72,null,null,43957.45,38756.199999999997,27595.599999999999,17024.95,8498.6999999999989,null,null,null,{"$f":"Guatemala!D218","v":46271},{"$f":"Guatemala!E218","v":40796},{"$f":"Guatemala!F218","v":29048},{"$f":"Guatemala!G218","v":17921},{"$f":"Guatemala!H218","v":8946},null,43957.45,38756.199999999997,27595.599999999999,17024.95,8498.6999999999989]
[73,null,null,48001.599999999999,42397.549999999996,30402.85,18848.95,9333.75,null,null,null,{"$f":"Guatemala!D219","v":50528},{"$f":"Guatemala!E219","v":44629},{"$f":"Guatemala!F219","v":32003},{"$f":"Guatemala!G219","v":19841},{"$f":"Guatemala!H219","v":9825},null,48001.599999999999,42397.549999999996,30402.85,18848.95,9333.75]
[74,null,null,52083.75,46123.45,33324.1,20785.05,10166.9,null,null,null,{"$f":"Guatemala!D220","v":54825},{"$f":"Guatemala!E220","v":48551},{"$f":"Guatemala!F220","v":35078},{"$f":"Guatemala!G220","v":21879},{"$f":"Guatemala!H220","v":10702},null,52083.75,46123.45,33324.1,20785.05,10166.9]
[75,null,null,56284.649999999994,49882.6,36363.15,22832.3,11039,null,null,null,{"$f":"Guatemala!D221","v":59247},{"$f":"Guatemala!E221","v":52508},{"$f":"Guatemala!F221","v":38277},{"$f":"Guatemala!G221","v":24034},{"$f":"Guatemala!H221","v":11620},null,56284.649999999994,49882.6,36363.15,22832.3,11039]
[76,null,null,60530.2,53722.5,39521.9,24993.55,11948.15,null,null,null,{"$f":"Guatemala!D222","v":63716},{"$f":"Guatemala!E222","v":56550},{"$f":"Guatemala!F222","v":41602},{"$f":"Guatemala!G222","v":26309},{"$f":"Guatemala!H222","v":12577},null,60530.2,53722.5,39521.9,24993.55,11948.15]
[77,null,null,64849.85,57605.149999999994,42792.75,27266.899999999998,12894.349999999999,null,null,null,{"$f":"Guatemala!D223","v":68263},{"$f":"Guatemala!E223","v":60637},{"$f":"Guatemala!F223","v":45045},{"$f":"Guatemala!G223","v":28702},{"$f":"Guatemala!H223","v":13573},null,64849.85,57605.149999999994,42792.75,27266.899999999998,12894.349999999999]
[78,null,null,69212.25,61569.5,46225.1,29656.149999999998,13848.15,null,null,null,{"$f":"Guatemala!D224","v":72855},{"$f":"Guatemala!E224","v":64810},{"$f":"Guatemala!F224","v":48658},{"$f":"Guatemala!G224","v":31217},{"$f":"Guatemala!H224","v":14577},null,69212.25,61569.5,46225.1,29656.149999999998,13848.15]
[79,null,null,73619.3,65531,49769.549999999996,32121.399999999998,14868.449999999999,null,null,null,{"$f":"Guatemala!D225","v":77494},{"$f":"Guatemala!E225","v":68980},{"$f":"Guatemala!F225","v":52389},{"$f":"Guatemala!G225","v":33812},{"$f":"Guatemala!H225","v":15651},null,73619.3,65531,49769.549999999996,32121.399999999998,14868.449999999999]
[80,"o mas",null,78057.7,69576.099999999991,53434.649999999994,34738.65,15856.449999999999,null,null,null,{"$f":"Guatemala!D226","v":82166},{"$f":"Guatemala!E226","v":73238},{"$f":"Guatemala!F226","v":56247},{"$f":"Guatemala!G226","v":36567},{"$f":"Guatemala!H226","v":16691},null,78057.7,69576.099999999991,53434.649999999994,34738.65,15856.449999999999]
[1,"Hijo",null,2085.25,1207.45,898.69999999999993,648.85,459.79999999999995,null,null,null,{"$f":"Guatemala!D227","v":2195},{"$f":"Guatemala!E227","v":1271},{"$f":"Guatemala!F227","v":946},{"$f":"Guatemala!G227","v":683},{"$f":"Guatemala!H227","v":484},null,2085.25,1207.45,898.69999999999993,648.85,459.79999999999995]
[2,"Hijos",null,3485.5499999999997,1808.8,1409.8,994.65,688.75,null,null,null,{"$f":"Guatemala!D228","v":3669},{"$f":"Guatemala!E228","v":1904},{"$f":"Guatemala!F228","v":1484},{"$f":"Guatemala!G228","v":1047},{"$f":"Guatemala!H228","v":725},null,3485.5499999999997,1808.8,1409.8,994.65,688.75]
[3,"Hijos o más",null,{"$f":"R517","v":5129.05},{"$f":"S517","v":2606.7999999999997},{"$f":"T517","v":2030.1499999999999},{"$f":"U517","v":1447.8},{"$f":"V517","v":1028.8499999999999},null,null,null,{"$f":"Guatemala!D229","v":5399},{"$f":"Guatemala!E229","v":2744},{"$f":"Guatemala!F229","v":2137},{"$f":"Guatemala!G229","v":1524},{"$f":"Guatemala!H229","v":1083},null,{"$f":"L517*$P$2","v":5129.05},{"$f":"M517*$P$2","v":2606.7999999999997},{"$f":"N517*$P$2","v":2030.1499999999999},{"$f":"O517*$P$2","v":1447.8},{"$f":"P517*$P$2","v":1028.8499999999999}]
[1,"Rider Comp. Maternidad",null,{"$f":"L518","v":225},{"$f":"M518","v":225},225,225,225,null,null,null,225,225,225,225,225]
[1,"Transplante de organos",null,{"$f":"L519","v":300},{"$f":"M519","v":300},{"$f":"N519","v":300},{"$f":"O519","v":300},{"$f":"P519","v":300},null,null,null,300,300,300,300,300]
[null,"Deductible Waiver",null,180,345,775,1330,2080,null,null,null,180,345,775,1330,2080]
[]
[]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,null,"ET2","ET3","ET4","ET5","ET6"]
[18,null,null,{"$f":"D452*$G$2","v":2169.5814999999998},{"$f":"E452*$G$2","v":1682.6969999999999},1097.6300000000001,805.6,566.4375]
[19,null,null,{"$f":"D453*$G$2","v":2212.8825000000002},1703.8440000000001,1117.77,805.6,584.06000000000006]
[20,null,null,{"$f":"D454*$G$2","v":2232.0155},1745.1310000000001,1138.9170000000001,827.25049999999999,584.06000000000006]
[21,null,null,{"$f":"D455*$G$2","v":2275.8200000000002},1790.4459999999999,1159.057,846.38349999999991,605.71050000000002]
[22,null,null,{"$f":"D456*$G$2","v":2320.6315000000004},1831.7329999999999,1180.204,866.5234999999999,605.71050000000002]
[23,null,null,{"$f":"D457*$G$2","v":2340.268},1851.3694999999998,1198.8335,866.5234999999999,627.3610000000001]
[24,null,null,{"$f":"D458*$G$2","v":2381.5550000000003},1895.6775,1242.6379999999999,887.16699999999992,644.48]
[25,null,null,{"$f":"D459*$G$2","v":2425.3595},1936.461,1262.2745000000002,907.81050000000005,644.48]
[26,null,null,{"$f":"D460*$G$2","v":2468.1570000000002},1979.7619999999999,1282.4145000000001,926.44,666.13049999999998]
[27,null,null,{"$f":"D461*$G$2","v":2488.297},2021.049,1304.5684999999999,947.58699999999999,666.13049999999998]
[28,null,null,{"$f":"D462*$G$2","v":2551.2345},2064.35,1323.1980000000001,966.72,685.26350000000002]
[29,null,null,{"$f":"D463*$G$2","v":2594.5355},2107.1475,1364.9884999999999,986.35649999999998,703.89300000000003]
[30,null,null,{"$f":"D464*$G$2","v":2658.48},2169.5814999999998,1406.779,1008.0069999999999,726.55049999999994]
[31,null,null,{"$f":"D465*$G$2","v":2699.7669999999998},2212.8825000000002,1428.4295000000002,1029.154,726.55049999999994]
[32,null,null,{"$f":"D466*$G$2","v":2763.7115000000003},2275.8200000000002,1469.7165,1046.7764999999999,744.67650000000003]
[33,null,null,{"$f":"D467*$G$2","v":2828.1594999999998},2340.268,1510.5,1068.4269999999999,767.33400000000006]
[34,null,null,{"$f":"D468*$G$2","v":2892.1040000000003},2405.723,1551.7869999999998,1108.2034999999998,786.46699999999998]
[35,null,null,{"$f":"D469*$G$2","v":2978.2025000000003},2468.1570000000002,1593.0739999999998,1127.8400000000001,805.6]
[36,null,null,{"$f":"D470*$G$2","v":3039.6295},2531.598,1634.3609999999999,1166.6095,827.25049999999999]
[37,null,null,{"$f":"D471*$G$2","v":3103.5739999999996},2594.5355,1675.6480000000001,1187.7565,846.38349999999991]
[38,null,null,{"$f":"D472*$G$2","v":3188.6655000000001},2679.1235000000001,1739.0889999999999,1227.5329999999999,866.5234999999999]
[39,null,null,{"$f":"D473*$G$2","v":3274.2604999999999},2763.7115000000003,1798.502,1270.3305,887.16699999999992]
[40,null,null,{"$f":"D474*$G$2","v":3379.4920000000002},2828.1594999999998,1841.8030000000001,1287.953,907.81050000000005]
[41,null,null,{"$f":"D475*$G$2","v":3463.5764999999997},2914.2579999999998,1903.23,1329.24,926.44]
[42,null,null,{"$f":"D476*$G$2","v":3549.6750000000002},2996.8319999999999,1964.1534999999999,1369.0165,947.58699999999999]
[43,null,null,{"$f":"D477*$G$2","v":3656.4169999999999},3103.5739999999996,2025.5805,1408.7930000000001,986.35649999999998]
[44,null,null,{"$f":"D478*$G$2","v":3761.6485000000002},3188.6655000000001,2108.1545000000001,1450.5835,1008.0069999999999]
[45,null,null,{"$f":"D479*$G$2","v":3866.88},3294.4004999999997,2170.085,1491.3670000000002,1046.7764999999999]
[46,null,null,{"$f":"D480*$G$2","v":3974.1255000000001},3401.1425000000004,2233.0225,1530.1364999999998,1068.4269999999999]
[47,null,null,{"$f":"D481*$G$2","v":4079.357},3486.2339999999999,2315.5965000000001,1570.4165,1088.567]
[48,null,null,{"$f":"D482*$G$2","v":4249.0365000000002},3633.7595000000001,2418.3105,1630.8364999999999,1127.8400000000001]
[49,null,null,{"$f":"D483*$G$2","v":4397.5689999999995},3761.6485000000002,2501.8915000000002,1692.7669999999998,1166.6095]
[50,null,null,{"$f":"D484*$G$2","v":4546.6050000000005},3889.0339999999997,2605.6125000000002,1750.6695,1187.7565]
[51,null,null,{"$f":"D485*$G$2","v":4694.634},4036.056,2709.837,1811.5930000000001,1227.5329999999999]
[52,null,null,{"$f":"D486*$G$2","v":4843.1665000000003},4163.9450000000006,2790.3969999999999,1871.5094999999999,1270.3305]
[53,null,null,{"$f":"D487*$G$2","v":5034.4965000000002},4333.6244999999999,2914.2579999999998,1931.9295,1309.1000000000001]
[54,null,null,{"$f":"D488*$G$2","v":5224.8195000000005},4504.8145000000004,3039.6295,2009.972,1329.24]
[55,null,null,{"$f":"D489*$G$2","v":5416.1495000000004},4674.9975000000004,3161.98,2072.4059999999999,1369.0165]
[56,null,null,{"$f":"D490*$G$2","v":5605.9690000000001},4843.1665000000003,3286.3445000000002,2151.9589999999998,1408.7930000000001]
[57,null,null,{"$f":"D491*$G$2","v":5798.8095000000003},5012.3425000000007,3409.7019999999998,2234.0295000000001,1450.5835]
[58,null,null,{"$f":"D492*$G$2","v":6052.5734999999995},5224.8195000000005,3596.5005000000001,2313.5825,1491.3670000000002]
[59,null,null,{"$f":"D493*$G$2","v":6285.1904999999997},5436.2894999999999,3761.6485000000002,2413.779,1530.1364999999998]
[60,null,null,{"$f":"D494*$G$2","v":6541.9754999999996},5671.424,3926.7964999999999,2514.9825000000001,1590.0530000000001]
[61,null,null,{"$f":"D495*$G$2","v":6901.4745000000003},5966.4750000000004,4154.3784999999998,2635.8225000000002,1630.8364999999999]
[62,null,null,{"$f":"D496*$G$2","v":7367.7154999999993},6390.4220000000005,4463.5275000000001,2817.0825,1709.886]
[63,null,null,{"$f":"D497*$G$2","v":8066.5734999999995},6986.5659999999998,4898.5514999999996,3076.3850000000002,1792.46]
[64,null,null,{"$f":"D498*$G$2","v":9021.7129999999997},7814.3200000000006,5495.7025000000003,3438.9050000000002,1911.2860000000001]
[65,null,null,{"$f":"D499*$G$2","v":10253.273999999999},8875.1944999999996,6261.0225,3900.6145000000001,2092.5459999999998]
[66,null,null,{"$f":"D500*$G$2","v":11759.2425},10210.980000000001,7189.9800000000005,4443.8909999999996,2313.5825]
[67,null,null,{"$f":"D501*$G$2","v":13457.0445},11715.438,8264.9525000000012,5067.2240000000002,2614.6754999999998]
[68,null,null,{"$f":"D502*$G$2","v":15280.218000000001},13349.799000000001,9400.8485000000001,5750.9769999999999,2936.9155000000001]
[69,null,null,{"$f":"D503*$G$2","v":17189.9935},15069.755000000001,10598.1715,6472.9960000000001,3299.4355]
[70,null,null,{"$f":"D504*$G$2","v":19163.210000000003},16826.97,11877.565000000001,7278.5959999999995,3680.585]
[71,null,null,{"$f":"D505*$G$2","v":21199.8675},18672.800999999999,13220.903,8120.9515000000001,4082.8815]
[72,null,null,{"$f":"D506*$G$2","v":23297.448499999999},20540.786,14625.668,9023.2235000000001,4504.3109999999997]
[73,null,null,{"$f":"D507*$G$2","v":25440.848000000002},22470.701499999999,16113.5105,9989.9435000000012,4946.8874999999998]
[74,null,null,{"$f":"D508*$G$2","v":27604.387500000001},24445.428499999998,17661.773000000001,11016.076500000001,5388.4570000000003]
[75,null,null,{"$f":"D509*$G$2","v":29830.8645},26437.778000000002,19272.469500000003,12101.119000000001,5850.67]
[76,null,null,{"$f":"D510*$G$2","v":32081.006000000001},28472.925000000003,20946.607000000004,13246.5815,6332.5195000000003]
[77,null,null,{"$f":"D511*$G$2","v":34370.4205},30530.729499999998,22680.157500000001,14451.457,6834.0054999999993]
[78,null,null,{"$f":"D512*$G$2","v":36682.4925},32631.835000000003,24499.303,15717.7595,7339.5195000000003]
[79,null,null,{"$f":"D513*$G$2","v":39018.229000000007},34731.43,26377.861499999999,17024.342000000001,7880.2784999999994]
[80,"o mas",null,{"$f":"D514*$G$2","v":41370.580999999998},36875.332999999999,28320.3645,18411.484500000002,8403.9184999999998]
[1,"Hijo",null,{"$f":"D515*$G$2","v":1105.1825000000001},639.94850000000008,476.31099999999998,343.89050000000003,243.69399999999999]
[2,"Hijos",null,{"$f":"D516*$G$2","v":1847.3415},958.66399999999999,747.19399999999996,527.16449999999998,365.03750000000002]
[3,"Hijos o más",null,{"$f":"D517*$G$2","v":2718.3965000000003},1381.6039999999998,1075.9794999999999,767.33400000000006,545.29049999999995]
[1,"Rider Comp. Maternidad",null,{"$f":"D518*$G$2","v":119.25},119.25,119.25,119.25,119.25]
[1,"Transplante de organos",null,{"$f":"D519*$G$2","v":159},159,159,159,159]
[null,"Deductible Waiver",null,{"$f":"D520*$G$2","v":95.4},182.85000000000002,410.75,704.90000000000009,1102.4000000000001]
[]
[]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,null,"ET2","ET3","ET4","ET5","ET6"]
[18,null,null,{"$f":"D452*$G$3","v":1125.7262499999999},{"$f":"E452*$G$3","v":873.09749999999997},569.52500000000009,418.00000000000006,293.90625]
[19,null,null,{"$f":"D453*$G$3","v":1148.1937500000001},884.07,579.97500000000002,418.00000000000006,303.05]
[20,null,null,{"$f":"D454*$G$3","v":1158.1212499999999},905.49250000000006,590.9475000000001,429.23374999999999,303.05]
[21,null,null,{"$f":"D455*$G$3","v":1180.8500000000001},929.005,601.39750000000004,439.16125,314.28375]
[22,null,null,{"$f":"D456*$G$3","v":1204.1012500000002},950.42750000000001,612.37,449.61124999999998,314.28375]
[23,null,null,{"$f":"D457*$G$3","v":1214.29},960.61624999999992,622.03625,449.61124999999998,325.51750000000004]
[24,null,null,{"$f":"D458*$G$3","v":1235.7125000000001},983.60625000000005,644.76499999999999,460.32249999999999,334.40000000000003]
[25,null,null,{"$f":"D459*$G$3","v":1258.4412500000001},1004.7675,654.95375000000013,471.03375,334.40000000000003]
[26,null,null,{"$f":"D460*$G$3","v":1280.6475},1027.2349999999999,665.40375000000006,480.70000000000005,345.63375000000002]
[27,null,null,{"$f":"D461*$G$3","v":1291.0975000000001},1048.6575,676.89874999999995,491.67250000000001,345.63375000000002]
[28,null,null,{"$f":"D462*$G$3","v":1323.7537500000001},1071.125,686.56500000000005,501.6,355.56125000000003]
[29,null,null,{"$f":"D463*$G$3","v":1346.2212500000001},1093.3312500000002,708.24874999999997,511.78875000000005,365.22750000000002]
[30,null,null,{"$f":"D464*$G$3","v":1379.4},1125.7262499999999,729.9325,523.02250000000004,376.98374999999999]
[31,null,null,{"$f":"D465*$G$3","v":1400.8225},1148.1937500000001,741.1662500000001,533.995,376.98374999999999]
[32,null,null,{"$f":"D466*$G$3","v":1434.0012500000003},1180.8500000000001,762.58875,543.13875000000007,386.38875000000002]
[33,null,null,{"$f":"D467*$G$3","v":1467.4412500000001},1214.29,783.75000000000011,554.37250000000006,398.14500000000004]
[34,null,null,{"$f":"D468*$G$3","v":1500.6200000000001},1248.2525000000001,805.17250000000001,575.01125000000002,408.07249999999999]
[35,null,null,{"$f":"D469*$G$3","v":1545.29375},1280.6475,826.59500000000003,585.20000000000005,418.00000000000006]
[36,null,null,{"$f":"D470*$G$3","v":1577.16625},1313.5650000000001,848.01750000000004,605.31625000000008,429.23374999999999]
[37,null,null,{"$f":"D471*$G$3","v":1610.345},1346.2212500000001,869.44,616.28874999999994,439.16125]
[38,null,null,{"$f":"D472*$G$3","v":1654.4962499999999},1390.1112500000002,902.35749999999996,636.92750000000001,449.61124999999998]
[39,null,null,{"$f":"D473*$G$3","v":1698.9087500000001},1434.0012500000003,933.18499999999995,659.13375000000008,460.32249999999999]
[40,null,null,{"$f":"D474*$G$3","v":1753.51},1467.4412500000001,955.65250000000003,668.27750000000003,471.03375]
[41,null,null,{"$f":"D475*$G$3","v":1797.1387499999998},1512.115,987.52500000000009,689.7,480.70000000000005]
[42,null,null,{"$f":"D476*$G$3","v":1841.8125000000002},1554.96,1019.13625,710.33875,491.67250000000001]
[43,null,null,{"$f":"D477*$G$3","v":1897.1975},1610.345,1051.00875,730.97750000000008,511.78875000000005]
[44,null,null,{"$f":"D478*$G$3","v":1951.7987500000002},1654.4962499999999,1093.85375,752.66125,523.02250000000004]
[45,null,null,{"$f":"D479*$G$3","v":2006.4},1709.3587500000001,1125.9875000000002,773.8225000000001,543.13875000000007]
[46,null,null,{"$f":"D480*$G$3","v":2062.0462499999999},1764.7437500000001,1158.6437500000002,793.93875000000003,554.37250000000006]
[47,null,null,{"$f":"D481*$G$3","v":2116.6475},1808.895,1201.4887500000002,814.83875,564.8225000000001]
[48,null,null,{"$f":"D482*$G$3","v":2204.6887499999998},1885.4412500000001,1254.7837500000001,846.18875000000003,585.20000000000005]
[49,null,null,{"$f":"D483*$G$3","v":2281.7575000000002},1951.7987500000002,1298.1512500000001,878.32249999999999,605.31625000000008]
[50,null,null,{"$f":"D484*$G$3","v":2359.0875000000001},2017.895,1351.96875,908.36624999999992,616.28874999999994]
[51,null,null,{"$f":"D485*$G$3","v":2435.895},2094.1800000000003,1406.0474999999999,939.97750000000008,636.92750000000001]
[52,null,null,{"$f":"D486*$G$3","v":2512.9637499999999},2160.5375000000004,1447.8475000000001,971.06624999999997,659.13375000000008]
[53,null,null,{"$f":"D487*$G$3","v":2612.23875},2248.5787500000001,1512.115,1002.41625,679.25]
[54,null,null,{"$f":"D488*$G$3","v":2710.99125},2337.4037499999999,1577.16625,1042.9100000000001,689.7]
[55,null,null,{"$f":"D489*$G$3","v":2810.2662500000001},2425.7062500000002,1640.65,1075.3050000000001,710.33875]
[56,null,null,{"$f":"D490*$G$3","v":2908.7575000000002},2512.9637499999999,1705.17875,1116.5825,730.97750000000008]
[57,null,null,{"$f":"D491*$G$3","v":3008.8162500000003},2600.7437500000001,1769.1849999999999,1159.16625,752.66125]
[58,null,null,{"$f":"D492*$G$3","v":3140.4862499999999},2710.99125,1866.1087500000001,1200.4437500000001,773.8225000000001]
[59,null,null,{"$f":"D493*$G$3","v":3261.1837499999997},2820.7162499999999,1951.7987500000002,1252.4325000000001,793.93875000000003]
[60,null,null,{"$f":"D494*$G$3","v":3394.4212499999999},2942.7200000000003,2037.48875,1304.9437500000001,825.02750000000003]
[61,null,null,{"$f":"D495*$G$3","v":3580.9537500000001},3095.8125000000005,2155.57375,1367.6437500000002,846.18875000000003]
[62,null,null,{"$f":"D496*$G$3","v":3822.8712499999997},3315.7850000000003,2315.9812500000003,1461.6937500000001,887.20500000000004]
[63,null,null,{"$f":"D497*$G$3","v":4185.4862499999999},3625.105,2541.7012500000001,1596.2375000000002,930.05000000000007]
[64,null,null,{"$f":"D498*$G$3","v":4681.0775000000003},4054.6000000000004,2851.5437500000003,1784.3375000000001,991.70500000000004]
[65,null,null,{"$f":"D499*$G$3","v":5320.0950000000003},4605.05375,3248.6437500000002,2023.9037500000002,1085.7550000000001]
[66,null,null,{"$f":"D500*$G$3","v":6101.4937500000005},5298.1500000000005,3730.65,2305.7925,1200.4437500000001]
[67,null,null,{"$f":"D501*$G$3","v":6982.42875},6078.7650000000003,4288.4187500000007,2629.22,1356.6712499999999]
[68,null,null,{"$f":"D502*$G$3","v":7928.415},6926.7825000000003,4877.7987500000008,2983.9974999999999,1523.8712499999999]
[69,null,null,{"$f":"D503*$G$3","v":8919.3362500000003},7819.2125000000005,5499.0512500000004,3358.63,1711.9712500000001]
[70,null,null,{"$f":"D504*$G$3","v":9943.1750000000011},8730.9750000000004,6162.8875000000007,3776.63,1909.7375000000002]
[71,null,null,{"$f":"D505*$G$3","v":10999.931250000001},9688.7175000000007,6859.9025000000001,4213.7012500000001,2118.4762500000002]
[72,null,null,{"$f":"D506*$G$3","v":12088.29875},10657.955,7588.79,4681.8612500000008,2337.1424999999999]
[73,null,null,{"$f":"D507*$G$3","v":13200.44},11659.32625,8360.7837500000005,5183.4612500000003,2566.78125]
[74,null,null,{"$f":"D508*$G$3","v":14323.031250000002},12683.94875,9164.1275000000005,5715.8887500000001,2795.8975]
[75,null,null,{"$f":"D509*$G$3","v":15478.278749999999},13717.715,9999.8662500000009,6278.8825000000006,3035.7250000000004]
[76,null,null,{"$f":"D510*$G$3","v":16645.805},14773.687500000002,10868.522500000001,6873.2262500000006,3285.74125]
[77,null,null,{"$f":"D511*$G$3","v":17833.708750000002},15841.41625,11768.00625,7498.3975,3545.94625]
[78,null,null,{"$f":"D512*$G$3","v":19033.368750000001},16931.612500000003,12711.9025,8155.4412499999999,3808.24125]
[79,null,null,{"$f":"D513*$G$3","v":20245.307500000003},18021.025000000001,13686.626249999999,8833.3850000000002,4088.82375]
[80,"o mas",null,{"$f":"D514*$G$3","v":21465.8675},19133.427499999998,14694.528749999999,9553.1287500000017,4360.5237500000003]
[1,"Hijo",null,{"$f":"D515*$G$3","v":573.44375000000002},332.04875000000004,247.14250000000001,178.43375000000003,126.44499999999999]
[2,"Hijos",null,{"$f":"D516*$G$3","v":958.52625},497.42,387.69499999999999,273.52875,189.40625000000003]
[3,"Hijos o más",null,{"$f":"D517*$G$3","v":1410.4887500000002},716.87,558.29124999999999,398.14500000000004,282.93374999999997]
[1,"Rider Comp. Maternidad",null,{"$f":"D518*$G$3","v":61.875000000000007},61.875000000000007,61.875000000000007,61.875000000000007,61.875000000000007]
[1,"Transplante de organos",null,{"$f":"D519*$G$3","v":82.5},82.5,82.5,82.5,82.5]
[null,"Deductible Waiver",null,{"$f":"D520*$G$3","v":49.500000000000007},94.875000000000014,213.12500000000003,365.75000000000006,572]
[]
[]
[]
[]
["BUPA PREMIUM CARE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,null,"ET2","ET3","ET4","ET5","ET6"]
[18,null,null,{"$f":"R677","v":8977},{"$f":"S677","v":6695},{"$f":"T677","v":4849},{"$f":"U677","v":3640},{"$f":"V677","v":2867},null,null,null,{"$f":"Guatemala!D240","v":8977},{"$f":"Guatemala!E240","v":6695},{"$f":"Guatemala!F240","v":4849},{"$f":"Guatemala!G240","v":3640},{"$f":"Guatemala!H240","v":2867},null,{"$f":"L677*$L$2","v":8977},{"$f":"M677*$L$2","v":6695},4849,3640,2867]
[19,null,null,{"$f":"R678","v":9055},{"$f":"S678","v":6777},{"$f":"T678","v":4930},{"$f":"U678","v":3714},{"$f":"V678","v":2946},null,null,null,{"$f":"Guatemala!D241","v":9055},{"$f":"Guatemala!E241","v":6777},{"$f":"Guatemala!F241","v":4930},{"$f":"Guatemala!G241","v":3714},{"$f":"Guatemala!H241","v":2946},null,{"$f":"L678*$L$2","v":9055},{"$f":"M678*$L$2","v":6777},{"$f":"N678*$L$2","v":4930},{"$f":"O678*$L$2","v":3714},{"$f":"P678*$L$2","v":2946}]
[20,null,null,9216,6938,5010,3797,3021,null,null,null,{"$f":"Guatemala!D242","v":9216},{"$f":"Guatemala!E242","v":6938},{"$f":"Guatemala!F242","v":5010},{"$f":"Guatemala!G242","v":3797},{"$f":"Guatemala!H242","v":3021},null,9216,6938,5010,3797,3021]
[21,null,null,9380,7101,5171,3797,3021,null,null,null,{"$f":"Guatemala!D243","v":9380},{"$f":"Guatemala!E243","v":7101},{"$f":"Guatemala!F243","v":5171},{"$f":"Guatemala!G243","v":3797},{"$f":"Guatemala!H243","v":3021},null,9380,7101,5171,3797,3021]
[22,null,null,9544,7180,5244,3873,3099,null,null,null,{"$f":"Guatemala!D244","v":9544},{"$f":"Guatemala!E244","v":7180},{"$f":"Guatemala!F244","v":5244},{"$f":"Guatemala!G244","v":3873},{"$f":"Guatemala!H244","v":3099},null,9544,7180,5244,3873,3099]
[23,null,null,9789,7347,5323,3949,3177,null,null,null,{"$f":"Guatemala!D245","v":9789},{"$f":"Guatemala!E245","v":7347},{"$f":"Guatemala!F245","v":5323},{"$f":"Guatemala!G245","v":3949},{"$f":"Guatemala!H245","v":3177},null,9789,7347,5323,3949,3177]
[24,null,null,9949,7510,5404,4025,3177,null,null,null,{"$f":"Guatemala!D246","v":9949},{"$f":"Guatemala!E246","v":7510},{"$f":"Guatemala!F246","v":5404},{"$f":"Guatemala!G246","v":4025},{"$f":"Guatemala!H246","v":3177},null,9949,7510,5404,4025,3177]
[25,null,null,10110,7590,5482,4101,3253,null,null,null,{"$f":"Guatemala!D247","v":10110},{"$f":"Guatemala!E247","v":7590},{"$f":"Guatemala!F247","v":5482},{"$f":"Guatemala!G247","v":4101},{"$f":"Guatemala!H247","v":3253},null,10110,7590,5482,4101,3253]
[26,null,null,10280,7750,5643,4183,3334,null,null,null,{"$f":"Guatemala!D248","v":10280},{"$f":"Guatemala!E248","v":7750},{"$f":"Guatemala!F248","v":5643},{"$f":"Guatemala!G248","v":4183},{"$f":"Guatemala!H248","v":3334},null,10280,7750,5643,4183,3334]
[27,null,null,10441,7913,5721,4257,3410,null,null,null,{"$f":"Guatemala!D249","v":10441},{"$f":"Guatemala!E249","v":7913},{"$f":"Guatemala!F249","v":5721},{"$f":"Guatemala!G249","v":4257},{"$f":"Guatemala!H249","v":3410},null,10441,7913,5721,4257,3410]
[28,null,null,10602,8081,5882,4411,3410,null,null,null,{"$f":"Guatemala!D250","v":10602},{"$f":"Guatemala!E250","v":8081},{"$f":"Guatemala!F250","v":5882},{"$f":"Guatemala!G250","v":4411},{"$f":"Guatemala!H250","v":3410},null,10602,8081,5882,4411,3410]
[29,null,null,10848,8241,5959,4492,3484,null,null,null,{"$f":"Guatemala!D251","v":10848},{"$f":"Guatemala!E251","v":8241},{"$f":"Guatemala!F251","v":5959},{"$f":"Guatemala!G251","v":4492},{"$f":"Guatemala!H251","v":3484},null,10848,8241,5959,4492,3484]
[30,null,null,11092,8486,6115,4569,3561,null,null,null,{"$f":"Guatemala!D252","v":11092},{"$f":"Guatemala!E252","v":8486},{"$f":"Guatemala!F252","v":6115},{"$f":"Guatemala!G252","v":4569},{"$f":"Guatemala!H252","v":3561},null,11092,8486,6115,4569,3561]
[31,null,null,11253,8646,6280,4721,3640,null,null,null,{"$f":"Guatemala!D253","v":11253},{"$f":"Guatemala!E253","v":8646},{"$f":"Guatemala!F253","v":6280},{"$f":"Guatemala!G253","v":4721},{"$f":"Guatemala!H253","v":3640},null,11253,8646,6280,4721,3640]
[32,null,null,11502,8809,6441,4800,3714,null,null,null,{"$f":"Guatemala!D254","v":11502},{"$f":"Guatemala!E254","v":8809},{"$f":"Guatemala!F254","v":6441},{"$f":"Guatemala!G254","v":4800},{"$f":"Guatemala!H254","v":3714},null,11502,8809,6441,4800,3714]
[33,null,null,11744,9055,6597,4952,3797,null,null,null,{"$f":"Guatemala!D255","v":11744},{"$f":"Guatemala!E255","v":9055},{"$f":"Guatemala!F255","v":6597},{"$f":"Guatemala!G255","v":4952},{"$f":"Guatemala!H255","v":3797},null,11744,9055,6597,4952,3797]
[34,null,null,12066,9299,6832,5109,3873,null,null,null,{"$f":"Guatemala!D256","v":12066},{"$f":"Guatemala!E256","v":9299},{"$f":"Guatemala!F256","v":6832},{"$f":"Guatemala!G256","v":5109},{"$f":"Guatemala!H256","v":3873},null,12066,9299,6832,5109,3873]
[35,null,null,12312,9544,7069,5263,3949,null,null,null,{"$f":"Guatemala!D257","v":12312},{"$f":"Guatemala!E257","v":9544},{"$f":"Guatemala!F257","v":7069},{"$f":"Guatemala!G257","v":5263},{"$f":"Guatemala!H257","v":3949},null,12312,9544,7069,5263,3949]
[36,null,null,12637,9789,7232,5419,4025,null,null,null,{"$f":"Guatemala!D258","v":12637},{"$f":"Guatemala!E258","v":9789},{"$f":"Guatemala!F258","v":7232},{"$f":"Guatemala!G258","v":5419},{"$f":"Guatemala!H258","v":4025},null,12637,9789,7232,5419,4025]
[37,null,null,12885,10031,7469,5572,4101,null,null,null,{"$f":"Guatemala!D259","v":12885},{"$f":"Guatemala!E259","v":10031},{"$f":"Guatemala!F259","v":7469},{"$f":"Guatemala!G259","v":5572},{"$f":"Guatemala!H259","v":4101},null,12885,10031,7469,5572,4101]
[38,null,null,13211,10280,7704,5729,4257,null,null,null,{"$f":"Guatemala!D260","v":13211},{"$f":"Guatemala!E260","v":10280},{"$f":"Guatemala!F260","v":7704},{"$f":"Guatemala!G260","v":5729},{"$f":"Guatemala!H260","v":4257},null,13211,10280,7704,5729,4257]
[39,null,null,13532,10602,7946,5882,4334,null,null,null,{"$f":"Guatemala!D261","v":13532},{"$f":"Guatemala!E261","v":10602},{"$f":"Guatemala!F261","v":7946},{"$f":"Guatemala!G261","v":5882},{"$f":"Guatemala!H261","v":4334},null,13532,10602,7946,5882,4334]
[40,null,null,13864,10931,8186,6116,4411,null,null,null,{"$f":"Guatemala!D262","v":13864},{"$f":"Guatemala!E262","v":10931},{"$f":"Guatemala!F262","v":8186},{"$f":"Guatemala!G262","v":6116},{"$f":"Guatemala!H262","v":4411},null,13864,10931,8186,6116,4411]
[41,null,null,14269,11175,8501,6272,4492,null,null,null,{"$f":"Guatemala!D263","v":14269},{"$f":"Guatemala!E263","v":11175},{"$f":"Guatemala!F263","v":8501},{"$f":"Guatemala!G263","v":6272},{"$f":"Guatemala!H263","v":4492},null,14269,11175,8501,6272,4492]
[42,null,null,14597,11502,8743,6502,4649,null,null,null,{"$f":"Guatemala!D264","v":14597},{"$f":"Guatemala!E264","v":11502},{"$f":"Guatemala!F264","v":8743},{"$f":"Guatemala!G264","v":6502},{"$f":"Guatemala!H264","v":4649},null,14597,11502,8743,6502,4649]
[43,null,null,14997,11824,9056,6734,4721,null,null,null,{"$f":"Guatemala!D265","v":14997},{"$f":"Guatemala!E265","v":11824},{"$f":"Guatemala!F265","v":9056},{"$f":"Guatemala!G265","v":6734},{"$f":"Guatemala!H265","v":4721},null,14997,11824,9056,6734,4721]
[44,null,null,15406,12234,9374,6966,4878,null,null,null,{"$f":"Guatemala!D266","v":15406},{"$f":"Guatemala!E266","v":12234},{"$f":"Guatemala!F266","v":9374},{"$f":"Guatemala!G266","v":6966},{"$f":"Guatemala!H266","v":4878},null,15406,12234,9374,6966,4878]
[45,null,null,15820,12561,9687,7197,4952,null,null,null,{"$f":"Guatemala!D267","v":15820},{"$f":"Guatemala!E267","v":12561},{"$f":"Guatemala!F267","v":9687},{"$f":"Guatemala!G267","v":7197},{"$f":"Guatemala!H267","v":4952},null,15820,12561,9687,7197,4952]
[46,null,null,16222,12967,10010,7425,5109,null,null,null,{"$f":"Guatemala!D268","v":16222},{"$f":"Guatemala!E268","v":12967},{"$f":"Guatemala!F268","v":10010},{"$f":"Guatemala!G268","v":7425},{"$f":"Guatemala!H268","v":5109},null,16222,12967,10010,7425,5109]
[47,null,null,16630,13294,10407,7663,5185,null,null,null,{"$f":"Guatemala!D269","v":16630},{"$f":"Guatemala!E269","v":13294},{"$f":"Guatemala!F269","v":10407},{"$f":"Guatemala!G269","v":7663},{"$f":"Guatemala!H269","v":5185},null,16630,13294,10407,7663,5185]
[48,null,null,17122,13780,10804,7973,5339,null,null,null,{"$f":"Guatemala!D270","v":17122},{"$f":"Guatemala!E270","v":13780},{"$f":"Guatemala!F270","v":10804},{"$f":"Guatemala!G270","v":7973},{"$f":"Guatemala!H270","v":5339},null,17122,13780,10804,7973,5339]
[49,null,null,17690,14269,11280,8280,5496,null,null,null,{"$f":"Guatemala!D271","v":17690},{"$f":"Guatemala!E271","v":14269},{"$f":"Guatemala!F271","v":11280},{"$f":"Guatemala!G271","v":8280},{"$f":"Guatemala!H271","v":5496},null,17690,14269,11280,8280,5496]
[50,null,null,18256,14756,11753,8589,5648,null,null,null,{"$f":"Guatemala!D272","v":18256},{"$f":"Guatemala!E272","v":14756},{"$f":"Guatemala!F272","v":11753},{"$f":"Guatemala!G272","v":8589},{"$f":"Guatemala!H272","v":5648},null,18256,14756,11753,8589,5648]
[51,null,null,18748,15245,12234,8897,5803,null,null,null,{"$f":"Guatemala!D273","v":18748},{"$f":"Guatemala!E273","v":15245},{"$f":"Guatemala!F273","v":12234},{"$f":"Guatemala!G273","v":8897},{"$f":"Guatemala!H273","v":5803},null,18748,15245,12234,8897,5803]
[52,null,null,19319,15820,12629,9208,5957,null,null,null,{"$f":"Guatemala!D274","v":19319},{"$f":"Guatemala!E274","v":15820},{"$f":"Guatemala!F274","v":12629},{"$f":"Guatemala!G274","v":9208},{"$f":"Guatemala!H274","v":5957},null,19319,15820,12629,9208,5957]
[53,null,null,19971,16388,13260,9674,6116,null,null,null,{"$f":"Guatemala!D275","v":19971},{"$f":"Guatemala!E275","v":16388},{"$f":"Guatemala!F275","v":13260},{"$f":"Guatemala!G275","v":9674},{"$f":"Guatemala!H275","v":6116},null,19971,16388,13260,9674,6116]
[54,null,null,20705,17033,13821,10058,6346,null,null,null,{"$f":"Guatemala!D276","v":20705},{"$f":"Guatemala!E276","v":17033},{"$f":"Guatemala!F276","v":13821},{"$f":"Guatemala!G276","v":10058},{"$f":"Guatemala!H276","v":6346},null,20705,17033,13821,10058,6346]
[55,null,null,21355,17690,14452,10442,6502,null,null,null,{"$f":"Guatemala!D277","v":21355},{"$f":"Guatemala!E277","v":17690},{"$f":"Guatemala!F277","v":14452},{"$f":"Guatemala!G277","v":10442},{"$f":"Guatemala!H277","v":6502},null,21355,17690,14452,10442,6502]
[56,null,null,22009,18256,15007,10908,6734,null,null,null,{"$f":"Guatemala!D278","v":22009},{"$f":"Guatemala!E278","v":18256},{"$f":"Guatemala!F278","v":15007},{"$f":"Guatemala!G278","v":10908},{"$f":"Guatemala!H278","v":6734},null,22009,18256,15007,10908,6734]
[57,null,null,22741,18916,15647,11287,6885,null,null,null,{"$f":"Guatemala!D279","v":22741},{"$f":"Guatemala!E279","v":18916},{"$f":"Guatemala!F279","v":15647},{"$f":"Guatemala!G279","v":11287},{"$f":"Guatemala!H279","v":6885},null,22741,18916,15647,11287,6885]
[58,null,null,23636,19728,16440,11838,7120,null,null,null,{"$f":"Guatemala!D280","v":23636},{"$f":"Guatemala!E280","v":19728},{"$f":"Guatemala!F280","v":16440},{"$f":"Guatemala!G280","v":11838},{"$f":"Guatemala!H280","v":7120},null,23636,19728,16440,11838,7120]
[59,null,null,24530,20542,17233,12376,7347,null,null,null,{"$f":"Guatemala!D281","v":24530},{"$f":"Guatemala!E281","v":20542},{"$f":"Guatemala!F281","v":17233},{"$f":"Guatemala!G281","v":12376},{"$f":"Guatemala!H281","v":7347},null,24530,20542,17233,12376,7347]
[60,null,null,25348,21355,18025,12913,7582,null,null,null,{"$f":"Guatemala!D282","v":25348},{"$f":"Guatemala!E282","v":21355},{"$f":"Guatemala!F282","v":18025},{"$f":"Guatemala!G282","v":12913},{"$f":"Guatemala!H282","v":7582},null,25348,21355,18025,12913,7582]
[61,null,null,26572,22497,19059,13690,7973,null,null,null,{"$f":"Guatemala!D283","v":26572},{"$f":"Guatemala!E283","v":22497},{"$f":"Guatemala!F283","v":19059},{"$f":"Guatemala!G283","v":13690},{"$f":"Guatemala!H283","v":7973},null,26572,22497,19059,13690,7973]
[62,null,null,28196,24043,20646,14694,8353,null,null,null,{"$f":"Guatemala!D284","v":28196},{"$f":"Guatemala!E284","v":24043},{"$f":"Guatemala!F284","v":20646},{"$f":"Guatemala!G284","v":14694},{"$f":"Guatemala!H284","v":8353},null,28196,24043,20646,14694,8353]
[63,null,null,30557,26241,22714,16247,8976,null,null,null,{"$f":"Guatemala!D285","v":30557},{"$f":"Guatemala!E285","v":26241},{"$f":"Guatemala!F285","v":22714},{"$f":"Guatemala!G285","v":16247},{"$f":"Guatemala!H285","v":8976},null,30557,26241,22714,16247,8976]
[64,null,null,33822,29259,25566,18327,9903,null,null,null,{"$f":"Guatemala!D286","v":33822},{"$f":"Guatemala!E286","v":29259},{"$f":"Guatemala!F286","v":25566},{"$f":"Guatemala!G286","v":18327},{"$f":"Guatemala!H286","v":9903},null,33822,29259,25566,18327,9903]
[65,null,null,37973,33327,29222,21037,11139,null,null,null,{"$f":"Guatemala!D287","v":37973},{"$f":"Guatemala!E287","v":33327},{"$f":"Guatemala!F287","v":29222},{"$f":"Guatemala!G287","v":21037},{"$f":"Guatemala!H287","v":11139},null,37973,33327,29222,21037,11139]
[66,null,null,43101,38302,33587,24361,12684,null,null,null,{"$f":"Guatemala!D288","v":43101},{"$f":"Guatemala!E288","v":38302},{"$f":"Guatemala!F288","v":33587},{"$f":"Guatemala!G288","v":24361},{"$f":"Guatemala!H288","v":12684},null,43101,38302,33587,24361,12684]
[67,null,null,48805,43838,38507,28072,14541,null,null,null,{"$f":"Guatemala!D289","v":48805},{"$f":"Guatemala!E289","v":43838},{"$f":"Guatemala!F289","v":38507},{"$f":"Guatemala!G289","v":28072},{"$f":"Guatemala!H289","v":14541},null,48805,43838,38507,28072,14541]
[68,null,null,54915,49948,43830,32011,16474,null,null,null,{"$f":"Guatemala!D290","v":54915},{"$f":"Guatemala!E290","v":49948},{"$f":"Guatemala!F290","v":43830},{"$f":"Guatemala!G290","v":32011},{"$f":"Guatemala!H290","v":16474},null,54915,49948,43830,32011,16474]
[69,null,null,61351,56380,49304,36267,18645,null,null,null,{"$f":"Guatemala!D291","v":61351},{"$f":"Guatemala!E291","v":56380},{"$f":"Guatemala!F291","v":49304},{"$f":"Guatemala!G291","v":36267},{"$f":"Guatemala!H291","v":18645},null,61351,56380,49304,36267,18645]
[70,null,null,68032,62981,55021,40594,20803,null,null,null,{"$f":"Guatemala!D292","v":68032},{"$f":"Guatemala!E292","v":62981},{"$f":"Guatemala!F292","v":55021},{"$f":"Guatemala!G292","v":40594},{"$f":"Guatemala!H292","v":20803},null,68032,62981,55021,40594,20803]
[71,null,null,74870,69820,60896,45082,23045,null,null,null,{"$f":"Guatemala!D293","v":74870},{"$f":"Guatemala!E293","v":69820},{"$f":"Guatemala!F293","v":60896},{"$f":"Guatemala!G293","v":45082},{"$f":"Guatemala!H293","v":23045},null,74870,69820,60896,45082,23045]
[72,null,null,81958,76827,66927,49644,25439,null,null,null,{"$f":"Guatemala!D294","v":81958},{"$f":"Guatemala!E294","v":76827},{"$f":"Guatemala!F294","v":66927},{"$f":"Guatemala!G294","v":49644},{"$f":"Guatemala!H294","v":25439},null,81958,76827,66927,49644,25439]
[73,null,null,89123,83996,73120,54358,27837,null,null,null,{"$f":"Guatemala!D295","v":89123},{"$f":"Guatemala!E295","v":83996},{"$f":"Guatemala!F295","v":73120},{"$f":"Guatemala!G295","v":54358},{"$f":"Guatemala!H295","v":27837},null,89123,83996,73120,54358,27837]
[74,null,null,96455,91324,79393,59149,30233,null,null,null,{"$f":"Guatemala!D296","v":96455},{"$f":"Guatemala!E296","v":91324},{"$f":"Guatemala!F296","v":79393},{"$f":"Guatemala!G296","v":59149},{"$f":"Guatemala!H296","v":30233},null,96455,91324,79393,59149,30233]
[75,null,null,103955,103955,103955,103955,103955,null,null,null,{"$f":"Guatemala!D297","v":103955},{"$f":"Guatemala!E297","v":103955},{"$f":"Guatemala!F297","v":103955},{"$f":"Guatemala!G297","v":103955},{"$f":"Guatemala!H297","v":103955},null,103955,103955,103955,103955,103955]
[76,null,null,103955,103955,103955,103955,103955,null,null,null,{"$f":"Guatemala!D298","v":103955},{"$f":"Guatemala!E298","v":103955},{"$f":"Guatemala!F298","v":103955},{"$f":"Guatemala!G298","v":103955},{"$f":"Guatemala!H298","v":103955},null,103955,103955,103955,103955,103955]
[77,null,null,103955,103955,103955,103955,103955,null,null,null,{"$f":"Guatemala!D299","v":103955},{"$f":"Guatemala!E299","v":103955},{"$f":"Guatemala!F299","v":103955},{"$f":"Guatemala!G299","v":103955},{"$f":"Guatemala!H299","v":103955},null,103955,103955,103955,103955,103955]
[78,null,null,103955,103955,103955,103955,103955,null,null,null,{"$f":"Guatemala!D300","v":103955},{"$f":"Guatemala!E300","v":103955},{"$f":"Guatemala!F300","v":103955},{"$f":"Guatemala!G300","v":103955},{"$f":"Guatemala!H300","v":103955},null,103955,103955,103955,103955,103955]
[79,null,null,103955,103955,103955,103955,103955,null,null,null,{"$f":"Guatemala!D301","v":103955},{"$f":"Guatemala!E301","v":103955},{"$f":"Guatemala!F301","v":103955},{"$f":"Guatemala!G301","v":103955},{"$f":"Guatemala!H301","v":103955},null,103955,103955,103955,103955,103955]
[80,"o mas",null,103955,103955,103955,103955,103955,null,null,null,{"$f":"Guatemala!D302","v":103955},{"$f":"Guatemala!E302","v":103955},{"$f":"Guatemala!F302","v":103955},{"$f":"Guatemala!G302","v":103955},{"$f":"Guatemala!H302","v":103955},null,103955,103955,103955,103955,103955]
[1,"Hijo",null,4160,3020,2230,1939,1397,null,null,null,{"$f":"Guatemala!D303","v":4160},{"$f":"Guatemala!E303","v":3020},{"$f":"Guatemala!F303","v":2230},{"$f":"Guatemala!G303","v":1939},{"$f":"Guatemala!H303","v":1397},null,4160,3020,2230,1939,1397]
[2,"Hijos",null,6851,4731,3499,3021,2014,null,null,null,{"$f":"Guatemala!D304","v":6851},{"$f":"Guatemala!E304","v":4731},{"$f":"Guatemala!F304","v":3499},{"$f":"Guatemala!G304","v":3021},{"$f":"Guatemala!H304","v":2014},null,6851,4731,3499,3021,2014]
[3,"Hijos o más",null,{"$f":"R742","v":10024},6851,5171,4411,3099,null,null,null,{"$f":"Guatemala!D305","v":10024},{"$f":"Guatemala!E305","v":6851},{"$f":"Guatemala!F305","v":5171},{"$f":"Guatemala!G305","v":4411},{"$f":"Guatemala!H305","v":3099},null,{"$f":"L742*$L$2","v":10024},{"$f":"M742*$L$2","v":6851},{"$f":"N742*$L$2","v":5171},{"$f":"O742*$L$2","v":4411},{"$f":"P742*$L$2","v":3099}]
[1,"Rider Comp. Maternidad",null,{"$f":"L743","v":225},{"$f":"M743","v":225},225,225,225,null,null,null,225,225,225,225,225]
[1,"Transplante de organos",null,{"$f":"L744","v":300},{"$f":"M744","v":300},{"$f":"N744","v":300},{"$f":"O744","v":300},{"$f":"P744","v":300},null,null,null,300,300,300,300,300]
[null,"Deductible Waiver",null,180,345,775,1330,2080,null,null,null,180,345,775,1330,2080]
[]
[]
[]
["TARIFAS SEMESTRALES"]
[]
["EDAD",null,null,"ET2","ET3","ET4","ET5","ET6"]
[18,null,null,{"$f":"D677*$G$2","v":4757.8100000000004},{"$f":"E677*$G$2","v":3548.3500000000004},2569.9700000000003,1929.2,1519.51]
[19,null,null,{"$f":"D678*$G$2","v":4799.1500000000005},3591.8100000000004,2612.9,1968.42,1561.38]
[20,null,null,{"$f":"D679*$G$2","v":4884.4800000000005},3677.1400000000003,2655.3,2012.41,1601.13]
[21,null,null,{"$f":"D680*$G$2","v":4971.4000000000005},3763.53,2740.63,2012.41,1601.13]
[22,null,null,{"$f":"D681*$G$2","v":5058.3200000000006},3805.4,2779.32,2052.69,1642.47]
[23,null,null,{"$f":"D682*$G$2","v":5188.17},3893.9100000000003,2821.19,2092.9700000000003,1683.8100000000002]
[24,null,null,{"$f":"D683*$G$2","v":5272.97},3980.3,2864.1200000000003,2133.25,1683.8100000000002]
[25,null,null,{"$f":"D684*$G$2","v":5358.3},4022.7000000000003,2905.46,2173.5300000000002,1724.0900000000001]
[26,null,null,{"$f":"D685*$G$2","v":5448.4000000000005},4107.5,2990.79,2216.9900000000002,1767.02]
[27,null,null,{"$f":"D686*$G$2","v":5533.7300000000005},4193.8900000000003,3032.13,2256.21,1807.3000000000002]
[28,null,null,{"$f":"D687*$G$2","v":5619.06},4282.93,3117.46,2337.83,1807.3000000000002]
[29,null,null,{"$f":"D688*$G$2","v":5749.4400000000005},4367.7300000000005,3158.27,2380.7600000000002,1846.52]
[30,null,null,{"$f":"D689*$G$2","v":5878.76},4497.58,3240.9500000000003,2421.5700000000002,1887.3300000000002]
[31,null,null,{"$f":"D690*$G$2","v":5964.09},4582.38,3328.4,2502.13,1929.2]
[32,null,null,{"$f":"D691*$G$2","v":6096.06},4668.7700000000004,3413.73,2544,1968.42]
[33,null,null,{"$f":"D692*$G$2","v":6224.3200000000006},4799.1500000000005,3496.4100000000003,2624.56,2012.41]
[34,null,null,{"$f":"D693*$G$2","v":6394.9800000000005},4928.47,3620.96,2707.77,2052.69]
[35,null,null,{"$f":"D694*$G$2","v":6525.3600000000006},5058.3200000000006,3746.57,2789.3900000000003,2092.9700000000003]
[36,null,null,{"$f":"D695*$G$2","v":6697.6100000000006},5188.17,3832.96,2872.07,2133.25]
[37,null,null,{"$f":"D696*$G$2","v":6829.05},5316.43,3958.57,2953.1600000000003,2173.5300000000002]
[38,null,null,{"$f":"D697*$G$2","v":7001.83},5448.4000000000005,4083.1200000000003,3036.3700000000003,2256.21]
[39,null,null,{"$f":"D698*$G$2","v":7171.96},5619.06,4211.38,3117.46,2297.02]
[40,null,null,{"$f":"D699*$G$2","v":7347.92},5793.43,4338.58,3241.48,2337.83]
[41,null,null,{"$f":"D700*$G$2","v":7562.5700000000006},5922.75,4505.5300000000007,3324.1600000000003,2380.7600000000002]
[42,null,null,{"$f":"D701*$G$2","v":7736.4100000000008},6096.06,4633.79,3446.0600000000004,2463.9700000000003]
[43,null,null,{"$f":"D702*$G$2","v":7948.4100000000008},6266.72,4799.68,3569.02,2502.13]
[44,null,null,{"$f":"D703*$G$2","v":8165.18},6484.02,4968.22,3691.98,2585.34]
[45,null,null,{"$f":"D704*$G$2","v":8384.6},6657.33,5134.1100000000006,3814.4100000000003,2624.56]
[46,null,null,{"$f":"D705*$G$2","v":8597.66},6872.51,5305.3,3935.25,2707.77]
[47,null,null,{"$f":"D706*$G$2","v":8813.9},7045.8200000000006,5515.71,4061.3900000000003,2748.05]
[48,null,null,{"$f":"D707*$G$2","v":9074.66},7303.4000000000005,5726.12,4225.6900000000005,2829.67]
[49,null,null,{"$f":"D708*$G$2","v":9375.7000000000007},7562.5700000000006,5978.4000000000005,4388.4000000000005,2912.88]
[50,null,null,{"$f":"D709*$G$2","v":9675.68},7820.68,6229.09,4552.17,2993.44]
[51,null,null,{"$f":"D710*$G$2","v":9936.44},8079.85,6484.02,4715.41,3075.59]
[52,null,null,{"$f":"D711*$G$2","v":10239.07},8384.6,6693.37,4880.2400000000007,3157.21]
[53,null,null,{"$f":"D712*$G$2","v":10584.630000000001},8685.6400000000012,7027.8,5127.22,3241.48]
[54,null,null,{"$f":"D713*$G$2","v":10973.650000000001},9027.49,7325.13,5330.7400000000007,3363.38]
[55,null,null,{"$f":"D714*$G$2","v":11318.150000000001},9375.7000000000007,7659.56,5534.26,3446.0600000000004]
[56,null,null,{"$f":"D715*$G$2","v":11664.77},9675.68,7953.71,5781.2400000000007,3569.02]
[57,null,null,{"$f":"D716*$G$2","v":12052.730000000001},10025.480000000001,8292.91,5982.1100000000006,3649.05]
[58,null,null,{"$f":"D717*$G$2","v":12527.08},10455.84,8713.2000000000007,6274.14,3773.6000000000004]
[59,null,null,{"$f":"D718*$G$2","v":13000.900000000001},10887.26,9133.49,6559.2800000000007,3893.9100000000003]
[60,null,null,{"$f":"D719*$G$2","v":13434.44},11318.150000000001,9553.25,6843.89,4018.46]
[61,null,null,{"$f":"D720*$G$2","v":14083.16},11923.41,10101.27,7255.7000000000007,4225.6900000000005]
[62,null,null,{"$f":"D721*$G$2","v":14943.880000000001},12742.79,10942.380000000001,7787.8200000000006,4427.09]
[63,null,null,{"$f":"D722*$G$2","v":16195.210000000001},13907.730000000001,12038.42,8610.91,4757.2800000000007]
[64,null,null,{"$f":"D723*$G$2","v":17925.66},15507.27,13549.980000000001,9713.3100000000013,5248.59]
[65,null,null,{"$f":"D724*$G$2","v":20125.690000000002},17663.310000000001,15487.660000000002,11149.61,5903.67]
[66,null,null,{"$f":"D725*$G$2","v":22843.530000000002},20300.060000000001,17801.11,12911.33,6722.52]
[67,null,null,{"$f":"D726*$G$2","v":25866.65},23234.14,20408.710000000003,14878.16,7706.7300000000005]
[68,null,null,{"$f":"D727*$G$2","v":29104.95},26472.440000000002,23229.9,16965.830000000002,8731.2200000000012]
[69,null,null,{"$f":"D728*$G$2","v":32516.030000000002},29881.4,26131.120000000003,19221.510000000002,9881.85]
[70,null,null,{"$f":"D729*$G$2","v":36056.959999999999},33379.93,29161.13,21514.82,11025.59]
[71,null,null,{"$f":"D730*$G$2","v":39681.1},37004.6,32274.880000000001,23893.460000000003,12213.85]
[72,null,null,{"$f":"D731*$G$2","v":43437.740000000005},40718.310000000005,35471.310000000005,26311.32,13482.67]
[73,null,null,{"$f":"D732*$G$2","v":47235.19},44517.880000000005,38753.599999999999,28809.74,14753.61]
[74,null,null,{"$f":"D733*$G$2","v":51121.15},48401.72,42078.29,31348.97,16023.490000000002]
[75,null,null,{"$f":"D734*$G$2","v":55096.15},55096.15,55096.15,55096.15,55096.15]
[76,null,null,{"$f":"D735*$G$2","v":55096.15},55096.15,55096.15,55096.15,55096.15]
[77,null,null,{"$f":"D736*$G$2","v":55096.15},55096.15,55096.15,55096.15,55096.15]
[78,null,null,{"$f":"D737*$G$2","v":55096.15},55096.15,55096.15,55096.15,55096.15]
[79,null,null,{"$f":"D738*$G$2","v":55096.15},55096.15,55096.15,55096.15,55096.15]
[80,"o mas",null,{"$f":"D739*$G$2","v":55096.15},55096.15,55096.15,55096.15,55096.15]
[1,"Hijo",null,{"$f":"D740*$G$2","v":2204.8000000000002},1600.6000000000001,1181.9000000000001,1027.67,740.41000000000008]
[2,"Hijos",null,{"$f":"D741*$G$2","v":3631.03},2507.4300000000003,1854.47,1601.13,1067.42]
[3,"Hijos o más",null,{"$f":"D742*$G$2","v":5312.72},3631.03,2740.63,2337.83,1642.47]
[1,"Rider Comp. Maternidad",null,{"$f":"D743*$G$2","v":119.25},119.25,119.25,119.25,119.25]
[1,"Transplante de organos",null,{"$f":"D744*$G$2","v":159},159,159,159,159]
[null,"Deductible Waiver",null,{"$f":"D745*$G$2","v":95.4},182.85000000000002,410.75,704.90000000000009,1102.4000000000001]
[]
[]
[]
[]
["TARIFAS TRIMESTRALES"]
[]
["EDAD",null,null,"ET2","ET3","ET4","ET5","ET6"]
[18,null,null,{"$f":"D677*$G$3","v":2468.6750000000002},{"$f":"E677*$G$3","v":1841.1250000000002},1333.4750000000001,1001.0000000000001,788.42500000000007]
[19,null,null,{"$f":"D678*$G$3","v":2490.125},1863.6750000000002,1355.75,1021.3500000000001,810.15000000000009]
[20,null,null,{"$f":"D679*$G$3","v":2534.4},1907.95,1377.75,1044.1750000000002,830.77500000000009]
[21,null,null,{"$f":"D680*$G$3","v":2579.5},1952.7750000000001,1422.0250000000001,1044.1750000000002,830.77500000000009]
[22,null,null,{"$f":"D681*$G$3","v":2624.6000000000004},1974.5000000000002,1442.1000000000001,1065.075,852.22500000000002]
[23,null,null,{"$f":"D682*$G$3","v":2691.9750000000004},2020.4250000000002,1463.825,1085.9750000000001,873.67500000000007]
[24,null,null,{"$f":"D683*$G$3","v":2735.9750000000004},2065.25,1486.1000000000001,1106.875,873.67500000000007]
[25,null,null,{"$f":"D684*$G$3","v":2780.25},2087.25,1507.5500000000002,1127.7750000000001,894.57500000000005]
[26,null,null,{"$f":"D685*$G$3","v":2827.0000000000005},2131.25,1551.825,1150.325,916.85]
[27,null,null,{"$f":"D686*$G$3","v":2871.2750000000001},2176.0750000000003,1573.2750000000001,1170.6750000000002,937.75000000000011]
[28,null,null,{"$f":"D687*$G$3","v":2915.55},2222.2750000000001,1617.5500000000002,1213.0250000000001,937.75000000000011]
[29,null,null,{"$f":"D688*$G$3","v":2983.2000000000003},2266.2750000000001,1638.7250000000001,1235.3000000000002,958.1]
[30,null,null,{"$f":"D689*$G$3","v":3050.3},2333.65,1681.6250000000002,1256.4750000000001,979.27500000000009]
[31,null,null,{"$f":"D690*$G$3","v":3094.5750000000003},2377.65,1727.0000000000002,1298.2750000000001,1001.0000000000001]
[32,null,null,{"$f":"D691*$G$3","v":3163.05},2422.4750000000004,1771.2750000000001,1320,1021.3500000000001]
[33,null,null,{"$f":"D692*$G$3","v":3229.6000000000004},2490.125,1814.1750000000002,1361.8000000000002,1044.1750000000002]
[34,null,null,{"$f":"D693*$G$3","v":3318.15},2557.2250000000004,1878.8000000000002,1404.9750000000001,1065.075]
[35,null,null,{"$f":"D694*$G$3","v":3385.8},2624.6000000000004,1943.9750000000001,1447.325,1085.9750000000001]
[36,null,null,{"$f":"D695*$G$3","v":3475.1750000000002},2691.9750000000004,1988.8000000000002,1490.2250000000001,1106.875]
[37,null,null,{"$f":"D696*$G$3","v":3543.3750000000005},2758.5250000000001,2053.9750000000004,1532.3000000000002,1127.7750000000001]
[38,null,null,{"$f":"D697*$G$3","v":3633.0250000000001},2827.0000000000005,2118.6000000000004,1575.4750000000001,1170.6750000000002]
[39,null,null,{"$f":"D698*$G$3","v":3721.3},2915.55,2185.15,1617.5500000000002,1191.8500000000001]
[40,null,null,{"$f":"D699*$G$3","v":3812.6000000000004},3006.0250000000001,2251.15,1681.9,1213.0250000000001]
[41,null,null,{"$f":"D700*$G$3","v":3923.9750000000004},3073.1250000000005,2337.7750000000001,1724.8000000000002,1235.3000000000002]
[42,null,null,{"$f":"D701*$G$3","v":4014.1750000000002},3163.05,2404.3250000000003,1788.0500000000002,1278.4750000000001]
[43,null,null,{"$f":"D702*$G$3","v":4124.1750000000002},3251.6000000000004,2490.4,1851.8500000000001,1298.2750000000001]
[44,null,null,{"$f":"D703*$G$3","v":4236.6500000000005},3364.3500000000004,2577.8500000000004,1915.65,1341.45]
[45,null,null,{"$f":"D704*$G$3","v":4350.5},3454.2750000000001,2663.9250000000002,1979.1750000000002,1361.8000000000002]
[46,null,null,{"$f":"D705*$G$3","v":4461.05},3565.9250000000002,2752.75,2041.8750000000002,1404.9750000000001]
[47,null,null,{"$f":"D706*$G$3","v":4573.25},3655.8500000000004,2861.9250000000002,2107.3250000000003,1425.8750000000002]
[48,null,null,{"$f":"D707*$G$3","v":4708.55},3789.5000000000005,2971.1000000000004,2192.5750000000003,1468.2250000000001]
[49,null,null,{"$f":"D708*$G$3","v":4864.75},3923.9750000000004,3102.0000000000005,2277,1511.4]
[50,null,null,{"$f":"D709*$G$3","v":5020.4000000000005},4057.9000000000005,3232.0750000000003,2361.9750000000004,1553.2]
[51,null,null,{"$f":"D710*$G$3","v":5155.7000000000007},4192.375,3364.3500000000004,2446.6750000000002,1595.825]
[52,null,null,{"$f":"D711*$G$3","v":5312.7250000000004},4350.5,3472.9750000000004,2532.2000000000003,1638.1750000000002]
[53,null,null,{"$f":"D712*$G$3","v":5492.0250000000005},4506.7000000000007,3646.5000000000005,2660.3500000000004,1681.9]
[54,null,null,{"$f":"D713*$G$3","v":5693.8750000000009},4684.0750000000007,3800.7750000000001,2765.9500000000003,1745.15]
[55,null,null,{"$f":"D714*$G$3","v":5872.6250000000009},4864.75,3974.3,2871.55,1788.0500000000002]
[56,null,null,{"$f":"D715*$G$3","v":6052.4750000000004},5020.4000000000005,4126.9250000000002,2999.7000000000003,1851.8500000000001]
[57,null,null,{"$f":"D716*$G$3","v":6253.7750000000005},5201.9000000000005,4302.9250000000002,3103.9250000000002,1893.3750000000002]
[58,null,null,{"$f":"D717*$G$3","v":6499.9000000000005},5425.2000000000007,4521,3255.4500000000003,1958.0000000000002]
[59,null,null,{"$f":"D718*$G$3","v":6745.7500000000009},5649.05,4739.0750000000007,3403.4,2020.4250000000002]
[60,null,null,{"$f":"D719*$G$3","v":6970.7000000000007},5872.6250000000009,4956.875,3551.0750000000003,2085.0500000000002]
[61,null,null,{"$f":"D720*$G$3","v":7307.3},6186.6750000000002,5241.2250000000004,3764.7500000000005,2192.5750000000003]
[62,null,null,{"$f":"D721*$G$3","v":7753.9000000000005},6611.8250000000007,5677.6500000000005,4040.8500000000004,2297.0750000000003]
[63,null,null,{"$f":"D722*$G$3","v":8403.1750000000011},7216.2750000000005,6246.35,4467.9250000000002,2468.4]
[64,null,null,{"$f":"D723*$G$3","v":9301.0500000000011},8046.2250000000004,7030.6500000000005,5039.9250000000002,2723.3250000000003]
[65,null,null,{"$f":"D724*$G$3","v":10442.575000000001},9164.9250000000011,8036.0500000000011,5785.1750000000002,3063.2250000000004]
[66,null,null,{"$f":"D725*$G$3","v":11852.775000000001},10533.050000000001,9236.4250000000011,6699.2750000000005,3488.1000000000004]
[67,null,null,{"$f":"D726*$G$3","v":13421.375000000002},12055.45,10589.425000000001,7719.8,3998.7750000000005]
[68,null,null,{"$f":"D727*$G$3","v":15101.625000000002},13735.7,12053.250000000002,8803.0250000000015,4530.3500000000004]
[69,null,null,{"$f":"D728*$G$3","v":16871.525000000001},15504.500000000002,13558.6,9973.4250000000011,5127.375]
[70,null,null,{"$f":"D729*$G$3","v":18708.800000000003},17319.775000000001,15130.775000000001,11163.35,5720.8250000000007]
[71,null,null,{"$f":"D730*$G$3","v":20589.25},19200.5,16746.400000000001,12397.550000000001,6337.3750000000009]
[72,null,null,{"$f":"D731*$G$3","v":22538.45},21127.425000000003,18404.925000000003,13652.1,6995.7250000000004]
[73,null,null,{"$f":"D732*$G$3","v":24508.825000000001},23098.9,20108,14948.45,7655.1750000000002]
[74,null,null,{"$f":"D733*$G$3","v":26525.125000000004},25114.100000000002,21833.075000000001,16265.975000000002,8314.0750000000007]
[75,null,null,{"$f":"D734*$G$3","v":28587.625000000004},28587.625000000004,28587.625000000004,28587.625000000004,28587.625000000004]
[76,null,null,{"$f":"D735*$G$3","v":28587.625000000004},28587.625000000004,28587.625000000004,28587.625000000004,28587.625000000004]
[77,null,null,{"$f":"D736*$G$3","v":28587.625000000004},28587.625000000004,28587.625000000004,28587.625000000004,28587.625000000004]
[78,null,null,{"$f":"D737*$G$3","v":28587.625000000004},28587.625000000004,28587.625000000004,28587.625000000004,28587.625000000004]
[79,null,null,{"$f":"D738*$G$3","v":28587.625000000004},28587.625000000004,28587.625000000004,28587.625000000004,28587.625000000004]
[80,"o mas",null,{"$f":"D739*$G$3","v":28587.625000000004},28587.625000000004,28587.625000000004,28587.625000000004,28587.625000000004]
[1,"Hijo",null,{"$f":"D740*$G$3","v":1144},830.50000000000011,613.25,533.22500000000002,384.17500000000001]
[2,"Hijos",null,{"$f":"D741*$G$3","v":1884.0250000000001},1301.0250000000001,962.22500000000002,830.77500000000009,553.85]
[3,"Hijos o más",null,{"$f":"D742*$G$3","v":2756.6000000000004},1884.0250000000001,1422.0250000000001,1213.0250000000001,852.22500000000002]
[1,"Rider Comp. Maternidad",null,{"$f":"D743*$G$3","v":61.875000000000007},61.875000000000007,61.875000000000007,61.875000000000007,61.875000000000007]
[1,"Transplante de organos",null,{"$f":"D744*$G$3","v":82.5},82.5,82.5,82.5,82.5]
[null,"Deductible Waiver",null,{"$f":"D745*$G$3","v":49.500000000000007},94.875000000000014,213.12500000000003,365.75000000000006,572]

{"sheet":"Guatemala","index":10,"n_rows":308,"n_cols":17,"rows_kept":308,"cut":false,"hidden":true,"merged":[[1,8,1,9],[121,8,121,10],[84,0,84,1],[83,2,83,6],[159,0,159,7],[4,0,4,7],[5,0,5,7],[7,0,7,1],[6,2,6,6],[43,0,43,7],[160,0,160,7],[162,0,162,1],[161,2,161,6],[44,0,44,7],[46,0,46,1],[45,2,45,6],[81,0,81,7],[82,0,82,7],[235,10,235,11],[236,0,236,7],[236,16,236,17],[237,2,237,6],[238,0,238,1],[235,0,235,7],[120,38,120,39],[120,40,120,44],[119,19,119,35],[119,38,119,54],[121,21,121,23],[120,19,120,20],[120,21,120,25],[121,11,121,13],[121,14,121,16],[121,46,121,48],[121,49,121,51],[121,52,121,54],[121,24,121,26],[121,27,121,29],[121,30,121,32],[121,33,121,35],[121,40,121,42],[121,43,121,45]]}
[null,null,null,null,null,null,null,null,null,null,"D1","D2","D3","D4","D5","D6"]
[null,"REGIÓN",{"$f":"'INGRESO DE DATOS'!W14","v":"Guatemala"},null,"FACTOR SEMESTRAL :",null,0.53,null,"NEW BUSINESS DISCUOUNTS",null,{"$f":"'INGRESO DE DATOS'!O42","v":1},{"$f":"'INGRESO DE DATOS'!P42","v":1},{"$f":"'INGRESO DE DATOS'!Q42","v":1},{"$f":"'INGRESO DE DATOS'!R42","v":1},{"$f":"'INGRESO DE DATOS'!S42","v":0.85},{"$f":"'INGRESO DE DATOS'!T42","v":0.95}]
[]
[]
["BUPA COMPLETE  CARE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,"CW1","CW2","CW3","CW4","CW5","CW6"]
[18,"18-24",null,17504,11991,8420,5816,4447]
[25,"25-29",null,18338,13314,9356,6378,4903]
[30,"30-34",null,19182,14266,10408,7750,5930]
[35,"35-39",null,21460,15947,11686,8656,6611]
[40,"40-44",null,24926,17504,12974,9565,7289]
[45,"45-49",null,27808,19540,14487,10704,8201]
[50,"50-54",null,36309,25771,19045,15251,11729]
[55,"55-59",null,38703,27444,20328,16272,12408]
[60,"60",null,42061,29844,23129,19343,15589]
[61,"61",null,45173,32004,24763,20823,16729]
[62,"62",null,49486,34994,27102,22750,18317]
[63,"63",null,52601,37267,28853,24234,19455]
[64,"64",null,56914,40265,31190,26167,21049]
[65,"65",null,74408,52601,39476,34922,29687]
[66,"66",null,86504,61110,45893,40609,34462]
[67,"67",null,94410,66741,50095,44358,37650]
[68,"68",null,104591,73924,55467,49132,41743]
[69,"69",null,115015,81236,61073,54022,45831]
[70,"70",null,141607,98958,71809,62891,53907]
[71,"71",null,147118,102799,74618,65394,56068]
[72,"72",null,151311,105790,76715,67210,57661]
[73,"73",null,156823,109628,79523,69709,59820]
[74,"74",null,159699,111541,81038,70962,60846]
[75,"75+",null,166644,116448,84535,74035,63457]
[1,"1 Child",null,6117,4438,3394,2849,2051]
[2,"2 Children",null,9709,7074,5380,4439,3306]
[3,"3+ Children",null,14137,10308,7948,6484,4787]
[1,"Rider Comp. Maternidad",null,0,0,225,225,225]
[1,"Transplante de organos",null,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
["BUPA SECURE CARE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,null,"SE2","SE3","SE4","SE5","SE6"]
[18,"18-24",null,8564,6707,5005,4254,3191]
[25,"25-29",null,9403,7546,5630,4696,3546]
[30,"30-34",null,10799,8846,6540,5486,4167]
[35,"35-39",null,11917,9962,7269,6105,4599]
[40,"40-44",null,13306,11358,8176,6901,5224]
[45,"45-49",null,15356,13306,9534,8053,6019]
[50,"50-54",null,16752,14614,10441,8760,6638]
[55,"55-59",null,19723,17487,12342,10437,7789]
[60,"60",null,20655,18701,13067,11057,8228]
[61,"61",null,23257,21026,14792,12381,9289]
[62,"62",null,25857,23351,16424,13794,10348]
[63,"63",null,28375,25674,18055,15208,11406]
[64,"64",null,30974,28091,19684,16615,12467]
[65,"65",null,31069,28278,19868,16711,12467]
[66,"66",null,31069,28558,19956,16797,12467]
[67,"67",null,34505,31809,22131,18649,13883]
[68,"68",null,37944,34971,24397,20506,15298]
[69,"69",null,39713,36554,25489,21476,16004]
[70,"70",null,39807,37113,25760,21649,16088]
[71,"71",null,44739,41854,29022,24391,18124]
[72,"72",null,49755,46504,32192,27040,20150]
[73,"73",null,54777,51147,35462,29780,22183]
[74,"74",null,59706,55798,38719,32515,24217]
[75,"75+",null,65098,61196,42347,35521,26425]
[1,"1 Child",null,4093,2425,2001,1684,1246]
[2,"2 Children",null,6980,3636,3178,2655,1948]
[3,"3+ Children",null,10229,5214,4630,3889,2923]
[1,"Rider Comp. Maternidad",null,225,225,225,225,225]
[1,"Transplante de organos",null,300,300,300,300,300]
[]
[]
[]
[]
[]
["BUPA ESSENTIAL CARE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,"ET1","ET2","ET3","ET4","ET5","ET6"]
[18,null,1964,1889,1751,1242,936,659]
[19,null,2002,1926,1786,1264,936,680]
[20,null,2037,1961,1816,1287,961,680]
[21,null,2075,1995,1850,1310,983,705]
[22,null,2113,2032,1884,1336,1008,705]
[23,null,2146,2066,1914,1356,1008,729]
[24,null,2224,2138,1981,1406,1031,750]
[25,null,2260,2172,2015,1428,1055,750]
[26,null,2295,2209,2048,1451,1077,774]
[27,null,2336,2246,2081,1474,1101,774]
[28,null,2368,2278,2112,1497,1125,797]
[29,null,2444,2351,2180,1545,1147,819]
[30,null,2521,2423,2246,1592,1172,845]
[31,null,2558,2458,2280,1616,1196,845]
[32,null,2630,2530,2345,1663,1218,864]
[33,null,2704,2600,2411,1708,1242,890]
[34,null,2779,2673,2478,1754,1287,915]
[35,null,2851,2740,2543,1800,1310,936]
[36,null,2927,2814,2610,1847,1356,961]
[37,null,3000,2885,2674,1892,1380,983]
[38,null,3113,2994,2776,1965,1428,1008]
[39,null,3222,3097,2872,2034,1474,1031]
[40,null,3298,3170,2941,2081,1497,1055]
[41,null,3407,3277,3038,2151,1545,1077]
[42,null,3516,3381,3135,2220,1592,1101]
[43,null,3626,3490,3233,2290,1636,1147]
[44,null,3775,3631,3364,2383,1687,1172]
[45,null,3885,3736,3465,2454,1734,1218]
[46,null,3998,3844,3565,2524,1777,1242]
[47,null,4145,3986,3695,2618,1824,1264]
[48,null,4329,4165,3861,2734,1892,1310]
[49,null,4478,4309,3992,2829,1965,1356]
[50,null,4662,4484,4157,2945,2034,1380]
[51,null,4850,4663,4325,3062,2105,1428]
[52,null,4996,4804,4454,3155,2173,1474]
[53,null,5218,5018,4652,3292,2246,1523]
[54,null,5442,5233,4851,3435,2336,1545,"CR3",null,null,"CR4",null,null,"CR5"]
[55,null,5659,5444,5046,3573,2408,1592,"INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR","INDIVIDUAL","2 PERSONAS","FAMILIAR"]
[56,null,5884,5658,5248,3716,2501,1636,{"$f":"AU124","v":0},0,0,0,0,0,0,0,0]
[57,null,6104,5870,5442,3854,2596,1687,0,0,0,0,0,0,0,0,0]
[58,null,6440,6192,5741,4065,2689,1734]
[59,null,6734,6477,6004,4252,2805,1777]
[60,null,7029,6760,6266,4438,2923,1847]
[61,null,7436,7151,6630,4697,3062,1892]
[62,null,7992,7686,7125,5044,3273,1986]
[63,null,8770,8432,7818,5536,3573,2081]
[64,null,9840,9465,8773,6212,3997,2220]
[65,null,11210,10779,9992,7075,4533,2432]
[66,null,12873,12380,11477,8126,5162,2689]
[67,null,14797,14230,13191,9341,5888,3038]
[68,null,16830,16186,15004,10623,6679,3411]
[69,null,18973,18247,16914,11977,7520,3833]
[70,null,21265,20451,18959,13424,8454,4275]
[71,null,23670,22762,21102,14940,9433,4743]
[72,null,26184,25181,23343,16529,10482,5233]
[73,null,28848,27745,25718,18210,11604,5747]
[74,null,31620,30409,28189,19960,12796,6259]
[75,null,34504,33182,30760,21779,14056,6797]
[76,null,37501,36064,33433,23671,15385,7356]
[77,null,40605,39051,36199,25631,16785,7939]
[78,null,43859,42180,39102,27685,18256,8524]
[79,null,47224,45416,42100,29809,19773,9154]
[80,"o mas",50703,48760,45200,32006,21384,9763]
[1,"Hijo",854,821,763,540,451,355]
[2,"Hijos",1337,1286,1191,845,705,557]
[3,"Hijos o más",1927,1853,1718,1218,1016,801]
[1,"Rider Comp. Maternidad",225,225,225,0,0,0]
[1,"Transplante de organos",300,300,300,300,300,300]
[]
[]
[]
[]
[]
[]
["BUPA CLASSIC CARE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,null,"ET2","ET3","ET4","ET5","ET6"]
[18,null,null,4309,3342,2180,1600,1125]
[19,null,null,4395,3384,2220,1600,1160]
[20,null,null,4433,3466,2262,1643,1160]
[21,null,null,4520,3556,2302,1681,1203]
[22,null,null,4609,3638,2344,1721,1203]
[23,null,null,4648,3677,2381,1721,1246]
[24,null,null,4730,3765,2468,1762,1280]
[25,null,null,4817,3846,2507,1803,1280]
[26,null,null,4902,3932,2547,1840,1323]
[27,null,null,4942,4014,2591,1882,1323]
[28,null,null,5067,4100,2628,1920,1361]
[29,null,null,5153,4185,2711,1959,1398]
[30,null,null,5280,4309,2794,2002,1443]
[31,null,null,5362,4395,2837,2044,1443]
[32,null,null,5489,4520,2919,2079,1479]
[33,null,null,5617,4648,3000,2122,1524]
[34,null,null,5744,4778,3082,2201,1562]
[35,null,null,5915,4902,3164,2240,1600]
[36,null,null,6037,5028,3246,2317,1643]
[37,null,null,6164,5153,3328,2359,1681]
[38,null,null,6333,5321,3454,2438,1721]
[39,null,null,6503,5489,3572,2523,1762]
[40,null,null,6712,5617,3658,2558,1803]
[41,null,null,6879,5788,3780,2640,1840]
[42,null,null,7050,5952,3901,2719,1882]
[43,null,null,7262,6164,4023,2798,1959]
[44,null,null,7471,6333,4187,2881,2002]
[45,null,null,7680,6543,4310,2962,2079]
[46,null,null,7893,6755,4435,3039,2122]
[47,null,null,8102,6924,4599,3119,2162]
[48,null,null,8439,7217,4803,3239,2240]
[49,null,null,8734,7471,4969,3362,2317]
[50,null,null,9030,7724,5175,3477,2359]
[51,null,null,9324,8016,5382,3598,2438]
[52,null,null,9619,8270,5542,3717,2523]
[53,null,null,9999,8607,5788,3837,2600]
[54,null,null,10377,8947,6037,3992,2640]
[55,null,null,10757,9285,6280,4116,2719]
[56,null,null,11134,9619,6527,4274,2798]
[57,null,null,11517,9955,6772,4437,2881]
[58,null,null,12021,10377,7143,4595,2962]
[59,null,null,12483,10797,7471,4794,3039]
[60,null,null,12993,11264,7799,4995,3158]
[61,null,null,13707,11850,8251,5235,3239]
[62,null,null,14633,12692,8865,5595,3396]
[63,null,null,16021,13876,9729,6110,3560]
[64,null,null,17918,15520,10915,6830,3796]
[65,null,null,20364,17627,12435,7747,4156]
[66,null,null,23355,20280,14280,8826,4595]
[67,null,null,26727,23268,16415,10064,5193]
[68,null,null,30348,26514,18671,11422,5833]
[69,null,null,34141,29930,21049,12856,6553]
[70,null,null,38060,33420,23590,14456,7310]
[71,null,null,42105,37086,26258,16129,8109]
[72,null,null,46271,40796,29048,17921,8946]
[73,null,null,50528,44629,32003,19841,9825]
[74,null,null,54825,48551,35078,21879,10702]
[75,null,null,59247,52508,38277,24034,11620]
[76,null,null,63716,56550,41602,26309,12577]
[77,null,null,68263,60637,45045,28702,13573]
[78,null,null,72855,64810,48658,31217,14577]
[79,null,null,77494,68980,52389,33812,15651]
[80,"o mas",null,82166,73238,56247,36567,16691]
[1,"Hijo",null,2195,1271,946,683,484]
[2,"Hijos",null,3669,1904,1484,1047,725]
[3,"Hijos o más",null,5399,2744,2137,1524,1083]
[1,"Rider Comp. Maternidad",null,225,225,225,225,225]
[1,"Transplante de organos",null,300,300,300,300,300]
[null,"Deductible Waiver",null,180,345,775,1330,2080]
[]
[]
[]
["BUPA PREMIUM CARE"]
["TARIFAS ANUALES"]
[]
["EDAD",null,null,"ET2","ET3","ET4","ET5","ET6"]
[18,null,null,8977,6695,4849,3640,2867]
[19,null,null,9055,6777,4930,3714,2946]
[20,null,null,9216,6938,5010,3797,3021]
[21,null,null,9380,7101,5171,3797,3021]
[22,null,null,9544,7180,5244,3873,3099]
[23,null,null,9789,7347,5323,3949,3177]
[24,null,null,9949,7510,5404,4025,3177]
[25,null,null,10110,7590,5482,4101,3253]
[26,null,null,10280,7750,5643,4183,3334]
[27,null,null,10441,7913,5721,4257,3410]
[28,null,null,10602,8081,5882,4411,3410]
[29,null,null,10848,8241,5959,4492,3484]
[30,null,null,11092,8486,6115,4569,3561]
[31,null,null,11253,8646,6280,4721,3640]
[32,null,null,11502,8809,6441,4800,3714]
[33,null,null,11744,9055,6597,4952,3797]
[34,null,null,12066,9299,6832,5109,3873]
[35,null,null,12312,9544,7069,5263,3949]
[36,null,null,12637,9789,7232,5419,4025]
[37,null,null,12885,10031,7469,5572,4101]
[38,null,null,13211,10280,7704,5729,4257]
[39,null,null,13532,10602,7946,5882,4334]
[40,null,null,13864,10931,8186,6116,4411]
[41,null,null,14269,11175,8501,6272,4492]
[42,null,null,14597,11502,8743,6502,4649]
[43,null,null,14997,11824,9056,6734,4721]
[44,null,null,15406,12234,9374,6966,4878]
[45,null,null,15820,12561,9687,7197,4952]
[46,null,null,16222,12967,10010,7425,5109]
[47,null,null,16630,13294,10407,7663,5185]
[48,null,null,17122,13780,10804,7973,5339]
[49,null,null,17690,14269,11280,8280,5496]
[50,null,null,18256,14756,11753,8589,5648]
[51,null,null,18748,15245,12234,8897,5803]
[52,null,null,19319,15820,12629,9208,5957]
[53,null,null,19971,16388,13260,9674,6116]
[54,null,null,20705,17033,13821,10058,6346]
[55,null,null,21355,17690,14452,10442,6502]
[56,null,null,22009,18256,15007,10908,6734]
[57,null,null,22741,18916,15647,11287,6885]
[58,null,null,23636,19728,16440,11838,7120]
[59,null,null,24530,20542,17233,12376,7347]
[60,null,null,25348,21355,18025,12913,7582]
[61,null,null,26572,22497,19059,13690,7973]
[62,null,null,28196,24043,20646,14694,8353]
[63,null,null,30557,26241,22714,16247,8976]
[64,null,null,33822,29259,25566,18327,9903]
[65,null,null,37973,33327,29222,21037,11139]
[66,null,null,43101,38302,33587,24361,12684]
[67,null,null,48805,43838,38507,28072,14541]
[68,null,null,54915,49948,43830,32011,16474]
[69,null,null,61351,56380,49304,36267,18645]
[70,null,null,68032,62981,55021,40594,20803]
[71,null,null,74870,69820,60896,45082,23045]
[72,null,null,81958,76827,66927,49644,25439]
[73,null,null,89123,83996,73120,54358,27837]
[74,null,null,96455,91324,79393,59149,30233]
[75,null,null,103955,103955,103955,103955,103955]
[76,null,null,103955,103955,103955,103955,103955]
[77,null,null,103955,103955,103955,103955,103955]
[78,null,null,103955,103955,103955,103955,103955]
[79,null,null,103955,103955,103955,103955,103955]
[80,"o mas",null,103955,103955,103955,103955,103955]
[1,"Hijo",null,4160,3020,2230,1939,1397]
[2,"Hijos",null,6851,4731,3499,3021,2014]
[3,"Hijos o más",null,10024,6851,5171,4411,3099]
[1,"Rider Comp. Maternidad",null,225,225,225,225,225]
[1,"Transplante de organos",null,300,300,300,300,300]
[null,"Deductible Waiver",null,180,345,775,1330,2080]